The WACC of Cibus Nordic Real Estate AB (publ) (CIBUS.ST) is 5.6%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.10% | 7.15% |
| Tax rate | 14.10% - 14.70% | 14.40% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 4.6% - 6.5% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.10% |
| Tax rate | 14.10% | 14.70% |
| Debt/Equity ratio | 1.26 | 1.26 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 4.6% | 6.5% |
| Selected WACC | 5.6% | |