The WACC of Granges AB (GRNG.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.40% | 6.30% |
| Tax rate | 19.90% - 20.00% | 19.95% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 4.8% - 6.7% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.53 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.40% |
| Tax rate | 19.90% | 20.00% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 4.8% | 6.7% |
| Selected WACC | 5.8% | |