The WACC of Intellego Technologies AB (INT.ST) is 10.2%.
| Range | Selected | |
| Cost of equity | 9.20% - 11.60% | 10.40% |
| Tax rate | 11.90% - 16.60% | 14.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.1% - 11.4% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.32 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 11.60% |
| Tax rate | 11.90% | 16.60% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.1% | 11.4% |
| Selected WACC | 10.2% | |