The WACC of Embellence Group AB (publ) (EMBELL.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.20% | 6.40% |
| Tax rate | 19.50% - 21.30% | 20.40% |
| Cost of debt | 4.30% - 4.70% | 4.50% |
| WACC | 5.1% - 6.4% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.61 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.20% |
| Tax rate | 19.50% | 21.30% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.30% | 4.70% |
| After-tax WACC | 5.1% | 6.4% |
| Selected WACC | 5.8% | |