The WACC of Cicor Technologies Ltd (CICN.SW) is 5.1%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.60% | 6.10% |
| Tax rate | 32.50% - 41.00% | 36.75% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.0% - 6.2% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.76 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 4.60% | 7.60% |
| Tax rate | 32.50% | 41.00% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.0% | 6.2% |
| Selected WACC | 5.1% | |