The WACC of Doro AB (DORO.ST) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.60% | 7.15% |
| Tax rate | 27.40% - 27.80% | 27.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.6% - 8.5% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.60% |
| Tax rate | 27.40% | 27.80% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.6% | 8.5% |
| Selected WACC | 7.1% | |