The WACC of CellaVision AB (CEVI.ST) is 5.1%.
| Range | Selected | |
| Cost of equity | 4.30% - 5.80% | 5.05% |
| Tax rate | 20.50% - 20.70% | 20.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.3% - 5.8% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.30% | 5.80% |
| Tax rate | 20.50% | 20.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.3% | 5.8% |
| Selected WACC | 5.1% | |