The WACC of DistIT AB (DIST.ST) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.10% | 9.25% |
| Tax rate | 10.80% - 19.50% | 15.15% |
| Cost of debt | 7.00% - 9.00% | 8.00% |
| WACC | 6.4% - 7.8% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.95 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.10% |
| Tax rate | 10.80% | 19.50% |
| Debt/Equity ratio | 5.63 | 5.63 |
| Cost of debt | 7.00% | 9.00% |
| After-tax WACC | 6.4% | 7.8% |
| Selected WACC | 7.1% | |