The WACC of Duni AB (DUNI.ST) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.40% - 10.10% | 7.75% |
| Tax rate | 28.30% - 34.20% | 31.25% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 4.9% - 8.8% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.56 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 10.10% |
| Tax rate | 28.30% | 34.20% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 4.9% | 8.8% |
| Selected WACC | 6.9% | |