The WACC of Desenio Group AB (publ) (DSNO.ST) is 5.3%.
| Range | Selected | |
| Cost of equity | 30.00% - 41.30% | 35.65% |
| Tax rate | 14.50% - 23.10% | 18.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 5.3% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 5.39 | 6.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 30.00% | 41.30% |
| Tax rate | 14.50% | 23.10% |
| Debt/Equity ratio | 24.77 | 24.77 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 5.3% |
| Selected WACC | 5.3% | |