The WACC of Elon AB (publ) (ELON.ST) is 4.4%.
| Range | Selected | |
| Cost of equity | 4.10% - 5.50% | 4.80% |
| Tax rate | 21.40% - 24.20% | 22.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 4.8% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.32 | 0.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.10% | 5.50% |
| Tax rate | 21.40% | 24.20% |
| Debt/Equity ratio | 0.73 | 0.73 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 4.8% |
| Selected WACC | 4.4% | |