The WACC of Hexicon AB (HEXI.ST) is 8.9%.
| Range | Selected | |
| Cost of equity | 7.30% - 18.20% | 12.75% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 9.70% | 8.35% |
| WACC | 7.0% - 10.7% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.94 | 2.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 18.20% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 6.79 | 6.79 |
| Cost of debt | 7.00% | 9.70% |
| After-tax WACC | 7.0% | 10.7% |
| Selected WACC | 8.9% | |