The WACC of Fragbite Group AB (publ) (FRAG.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.60% | 6.40% |
| Tax rate | 4.20% - 7.90% | 6.05% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.9% - 7.1% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.52 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.60% |
| Tax rate | 4.20% | 7.90% |
| Debt/Equity ratio | 0.85 | 0.85 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.9% | 7.1% |
| Selected WACC | 6.5% | |