The WACC of Fabege AB (FABG.ST) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.70% | 6.60% |
| Tax rate | 19.70% - 20.30% | 20.00% |
| Cost of debt | 4.00% - 7.80% | 5.90% |
| WACC | 4.2% - 6.9% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.70% |
| Tax rate | 19.70% | 20.30% |
| Debt/Equity ratio | 1.25 | 1.25 |
| Cost of debt | 4.00% | 7.80% |
| After-tax WACC | 4.2% | 6.9% |
| Selected WACC | 5.6% | |