The WACC of Goodbye Kansas Group AB (GBK.ST) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.20% | 7.90% |
| Tax rate | 2.10% - 3.80% | 2.95% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.9% - 7.7% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.8 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.20% |
| Tax rate | 2.10% | 3.80% |
| Debt/Equity ratio | 1.62 | 1.62 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.9% | 7.7% |
| Selected WACC | 6.3% | |