The WACC of GomSpace Group AB (GOMX.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.00% | 6.05% |
| Tax rate | 3.00% - 5.50% | 4.25% |
| Cost of debt | 6.20% - 7.00% | 6.60% |
| WACC | 5.2% - 7.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.4 | 0.5 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.00% |
| Tax rate | 3.00% | 5.50% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 6.20% | 7.00% |
| After-tax WACC | 5.2% | 7.0% |
| Selected WACC | 6.1% | |