The WACC of Combigene AB (COMBI.ST) is 5.6%.
| Range | Selected | |
| Cost of equity | 4.60% - 6.60% | 5.60% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.1% - 6.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.77 | -0.48 |
| Additional risk adjustments | 6.0% | 6.5% |
| Cost of equity | 4.60% | 6.60% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.1% | 6.1% |
| Selected WACC | 5.6% | |