The WACC of Drillcon AB (DRIL.ST) is 5.9%.
| Range | Selected | |
| Cost of equity | 4.70% - 7.90% | 6.30% |
| Tax rate | 23.50% - 24.90% | 24.20% |
| Cost of debt | 4.00% - 8.60% | 6.30% |
| WACC | 4.2% - 7.5% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.42 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.70% | 7.90% |
| Tax rate | 23.50% | 24.90% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 4.00% | 8.60% |
| After-tax WACC | 4.2% | 7.5% |
| Selected WACC | 5.9% | |