The WACC of Celsius Holdings Inc (CELH) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.10% | 6.10% |
| Tax rate | 13.80% - 22.40% | 18.10% |
| Cost of debt | 1,788.60% - 1,788.60% | 1,788.60% |
| WACC | 5.2% - 7.1% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.27 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 7.10% |
| Tax rate | 13.80% | 22.40% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 1,788.60% | 1,788.60% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.2% | |