The WACC of Cell Impact AB (publ) (CI.ST) is 10.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.30% | 7.85% |
| Tax rate | -% - -% | -% |
| Cost of debt | 7.00% - 28.80% | 17.90% |
| WACC | 6.6% - 14.4% | 10.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.30% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 7.00% | 28.80% |
| After-tax WACC | 6.6% | 14.4% |
| Selected WACC | 10.5% | |