The WACC of Clemondo Group AB (publ) (CLEM.ST) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.60% - 10.20% | 8.40% |
| Tax rate | 21.10% - 22.60% | 21.85% |
| Cost of debt | 4.00% - 6.50% | 5.25% |
| WACC | 5.9% - 9.0% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.81 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 10.20% |
| Tax rate | 21.10% | 22.60% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 4.00% | 6.50% |
| After-tax WACC | 5.9% | 9.0% |
| Selected WACC | 7.4% | |