The WACC of Coor Service Management Holding AB (COOR.ST) is 4.7%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.90% | 5.85% |
| Tax rate | 23.90% - 24.90% | 24.40% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.0% - 5.3% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 6.90% |
| Tax rate | 23.90% | 24.90% |
| Debt/Equity ratio | 0.81 | 0.81 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.0% | 5.3% |
| Selected WACC | 4.7% | |