The WACC of Inwido AB (publ) (INWI.ST) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.10% | 7.70% |
| Tax rate | 20.00% - 20.70% | 20.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 8.4% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.75 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.10% |
| Tax rate | 20.00% | 20.70% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 8.4% |
| Selected WACC | 7.2% | |