The WACC of Clavister Holding AB (CLAV.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.90% | 6.65% |
| Tax rate | 0.40% - 0.40% | 0.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 6.7% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.26 | 0.47 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.40% | 7.90% |
| Tax rate | 0.40% | 0.40% |
| Debt/Equity ratio | 0.68 | 0.68 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 6.7% |
| Selected WACC | 6.0% | |