The WACC of Emplicure AB (publ) (EMPLI.ST) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.80% | 6.50% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 5.9% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.52 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.80% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 5.9% |
| Selected WACC | 5.2% | |