The WACC of Generic Sweden AB (publ) (GENI.ST) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.50% - 8.20% | 6.35% |
| Tax rate | 20.70% - 21.00% | 20.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 6.1% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.38 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.50% | 8.20% |
| Tax rate | 20.70% | 21.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 6.1% |
| Selected WACC | 5.2% | |