The WACC of Coala-Life Group AB (publ) (COALA.ST) is 7.9%.
| Range | Selected | |
| Cost of equity | 5.50% - 10.20% | 7.85% |
| Tax rate | 0.10% - 1.00% | 0.55% |
| Cost of debt | 7.00% - 10.30% | 8.65% |
| WACC | 5.7% - 10.2% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 2.7% | 3.2% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.44 | 0.98 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.50% | 10.20% |
| Tax rate | 0.10% | 1.00% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 7.00% | 10.30% |
| After-tax WACC | 5.7% | 10.2% |
| Selected WACC | 7.9% | |