The WACC of Ellwee AB (publ) (ELLWEE.ST) is 6.3%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.20% | 8.25% |
| Tax rate | 0.90% - 1.00% | 0.95% |
| Cost of debt | 6.10% - 6.10% | 6.10% |
| WACC | 6.2% - 6.4% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.20% |
| Tax rate | 0.90% | 1.00% |
| Debt/Equity ratio | 8.69 | 8.69 |
| Cost of debt | 6.10% | 6.10% |
| After-tax WACC | 6.2% | 6.4% |
| Selected WACC | 6.3% | |