The WACC of Cibus Nordic Real Estate AB (publ) (CIBUS.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.40% | 7.40% |
| Tax rate | 14.10% - 14.70% | 14.40% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 4.8% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.40% |
| Tax rate | 14.10% | 14.70% |
| Debt/Equity ratio | 1.14 | 1.14 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 4.8% | 6.7% |
| Selected WACC | 5.8% | |