The WACC of Dustin Group AB (DUST.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.90% | 9.10% |
| Tax rate | 24.00% - 25.10% | 24.55% |
| Cost of debt | 4.00% - 7.80% | 5.90% |
| WACC | 4.4% - 7.5% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.94 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.90% |
| Tax rate | 24.00% | 25.10% |
| Debt/Equity ratio | 2.04 | 2.04 |
| Cost of debt | 4.00% | 7.80% |
| After-tax WACC | 4.4% | 7.5% |
| Selected WACC | 6.0% | |