The WACC of Feelgood Svenska AB (publ) (FEEL.ST) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.60% - 8.70% | 7.65% |
| Tax rate | 21.40% - 23.60% | 22.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.91 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 8.70% |
| Tax rate | 21.40% | 23.60% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.6% |
| Selected WACC | 6.8% | |