The WACC of Concentric AB (COIC.ST) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.70% | 8.10% |
| Tax rate | 20.40% - 20.80% | 20.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 9.1% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.78 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.70% |
| Tax rate | 20.40% | 20.80% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 9.1% |
| Selected WACC | 7.6% | |