The WACC of Cortus Energy AB (CE.ST) is 17.2%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.90% | 6.60% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 46.70% | 26.85% |
| WACC | 5.5% - 28.9% | 17.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.44 | 0.63 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 7.90% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 2.61 | 2.61 |
| Cost of debt | 7.00% | 46.70% |
| After-tax WACC | 5.5% | 28.9% |
| Selected WACC | 17.2% | |