The WACC of Doxa AB (DOXA.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.80% | 6.60% |
| Tax rate | 0.10% - 0.30% | 0.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 6.4% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.37 | 0.54 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.40% | 7.80% |
| Tax rate | 0.10% | 0.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 6.4% |
| Selected WACC | 5.8% | |