The WACC of Hoylu AB (HOYLU.ST) is 7.5%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.30% | 6.80% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 7.00% - 9.50% | 8.25% |
| WACC | 6.2% - 8.9% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.16 | 0.46 |
| Additional risk adjustments | 2.0% | 2.5% |
| Cost of equity | 5.30% | 8.30% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 9.50% |
| After-tax WACC | 6.2% | 8.9% |
| Selected WACC | 7.5% | |