The WACC of Scandinavian Real Heart AB (HEART.ST) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.00% | 7.45% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 7.8% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.00% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 7.8% |
| Selected WACC | 6.6% | |