The WACC of ICA Gruppen AB (ICA.ST) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.90% | 6.00% |
| Tax rate | 16.80% - 19.50% | 18.15% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.7% - 6.2% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 0.6% | 1.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.66 | 0.68 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.10% | 6.90% |
| Tax rate | 16.80% | 19.50% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.7% | 6.2% |
| Selected WACC | 5.5% | |