The WACC of CombinedX AB (publ) (CX.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.90% - 7.80% | 6.85% |
| Tax rate | 23.00% - 29.60% | 26.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.66 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 7.80% |
| Tax rate | 23.00% | 29.60% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 7.3% |
| Selected WACC | 6.5% | |