The WACC of Firefly AB (FIRE.ST) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.40% | 6.20% |
| Tax rate | 22.70% - 23.40% | 23.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.0% - 7.4% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 7.40% |
| Tax rate | 22.70% | 23.40% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.0% | 7.4% |
| Selected WACC | 6.2% | |