The WACC of Freemelt Holding AB (publ) (FREEM.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.10% - 8.00% | 6.55% |
| Tax rate | -% - 2.20% | 1.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.5% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 8.00% |
| Tax rate | -% | 2.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.5% |
| Selected WACC | 5.8% | |