The WACC of Green Landscaping Group AB (GREEN.ST) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.20% | 6.20% |
| Tax rate | 24.60% - 25.00% | 24.80% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 4.4% - 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 | 0.52 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.20% |
| Tax rate | 24.60% | 25.00% |
| Debt/Equity ratio | 0.59 | 0.59 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 4.4% | 6.1% |
| Selected WACC | 5.2% | |