The WACC of Guard Therapeutics International AB (publ) (GUARD.ST) is 4.9%.
| Range | Selected | |
| Cost of equity | 3.30% - 8.50% | 5.90% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.6% - 6.2% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.04 | 0.65 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 3.30% | 8.50% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.6% | 6.2% |
| Selected WACC | 4.9% | |