The WACC of Devyser Diagnostics AB (DVYSR.ST) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.10% | 6.90% |
| Tax rate | 7.10% - 10.10% | 8.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.6% - 8.0% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.62 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.10% |
| Tax rate | 7.10% | 10.10% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.6% | 8.0% |
| Selected WACC | 6.8% | |