The WACC of Celsius Holdings Inc (CELH) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.70% | 6.45% |
| Tax rate | 22.50% - 23.80% | 23.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.7% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.3 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.70% |
| Tax rate | 22.50% | 23.80% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.7% |
| Selected WACC | 6.5% | |