The WACC of Endomines AB (publ) (ENDO.ST) is 5.1%.
| Range | Selected | |
| Cost of equity | 4.20% - 6.10% | 5.15% |
| Tax rate | -% - 0.10% | 0.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.5% - 5.7% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.24 | 0.34 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.20% | 6.10% |
| Tax rate | -% | 0.10% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.5% | 5.7% |
| Selected WACC | 5.1% | |