The WACC of Cyber Security 1 AB (CYB1.ST) is 3.6%.
| Range | Selected | |
| Cost of equity | 4.30% - 8.10% | 6.20% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.3% - 3.9% | 3.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.30% | 8.10% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 13.59 | 13.59 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.3% | 3.9% |
| Selected WACC | 3.6% | |