The WACC of Eltel AB (ELTEL.ST) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.30% | 6.30% |
| Tax rate | 38.50% - 49.20% | 43.85% |
| Cost of debt | 4.90% - 19.50% | 12.20% |
| WACC | 4.0% - 8.8% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.55 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.30% |
| Tax rate | 38.50% | 49.20% |
| Debt/Equity ratio | 1.42 | 1.42 |
| Cost of debt | 4.90% | 19.50% |
| After-tax WACC | 4.0% | 8.8% |
| Selected WACC | 6.4% | |