The WACC of Ellwee AB (publ) (ELLWEE.ST) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.70% | 7.75% |
| Tax rate | 0.90% - 1.00% | 0.95% |
| Cost of debt | 6.10% - 6.10% | 6.10% |
| WACC | 6.1% - 6.3% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.85 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.70% |
| Tax rate | 0.90% | 1.00% |
| Debt/Equity ratio | 9.44 | 9.44 |
| Cost of debt | 6.10% | 6.10% |
| After-tax WACC | 6.1% | 6.3% |
| Selected WACC | 6.2% | |