The WACC of Humble Group AB (HUMBLE.ST) is 8.7%.
| Range | Selected | |
| Cost of equity | 4.40% - 9.50% | 6.95% |
| Tax rate | 4.50% - 33.30% | 18.90% |
| Cost of debt | 6.10% - 33.00% | 19.55% |
| WACC | 4.8% - 12.7% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.28 | 0.9 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.40% | 9.50% |
| Tax rate | 4.50% | 33.30% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 6.10% | 33.00% |
| After-tax WACC | 4.8% | 12.7% |
| Selected WACC | 8.7% | |