The WACC of Hedera Group AB (publ) (HEGR.ST) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.80% - 10.40% | 8.10% |
| Tax rate | 10.50% - 14.10% | 12.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 10.40% |
| Tax rate | 10.50% | 14.10% |
| Debt/Equity ratio | 0.87 | 0.87 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.6% |
| Selected WACC | 6.4% | |