The WACC of Epti AB (EPTI.ST) is 4.3%.
| Range | Selected | |
| Cost of equity | 3.10% - 3.80% | 3.45% |
| Tax rate | 0.50% - 1.40% | 0.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 4.4% | 4.3% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | -0.31 | -0.31 |
| Additional risk adjustments | 2.0% | 2.5% |
| Cost of equity | 3.10% | 3.80% |
| Tax rate | 0.50% | 1.40% |
| Debt/Equity ratio | 1.18 | 1.18 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 4.4% |
| Selected WACC | 4.3% | |