The WACC of Dala Energi AB (publ) (DE.ST) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.50% - 6.20% | 5.85% |
| Tax rate | 15.60% - 16.50% | 16.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.0% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.3 | -0.3 |
| Additional risk adjustments | 4.5% | 5.0% |
| Cost of equity | 5.50% | 6.20% |
| Tax rate | 15.60% | 16.50% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.0% |
| Selected WACC | 5.7% | |