The WACC of Gasporox AB (publ) (GPX.ST) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.50% | 8.30% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.9% - 9.1% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.9 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.50% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.9% | 9.1% |
| Selected WACC | 8.0% | |