The WACC of Ependion AB (EPEN.ST) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.60% | 7.95% |
| Tax rate | 24.90% - 27.40% | 26.15% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.6% - 8.2% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.75 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.60% |
| Tax rate | 24.90% | 27.40% |
| Debt/Equity ratio | 0.28 | 0.28 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.6% | 8.2% |
| Selected WACC | 6.9% | |