The WACC of Inzile AB (publ) (INZILE.ST) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.90% | 6.55% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.43 | 0.64 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.20% | 7.90% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 7.6% |
| Selected WACC | 6.4% | |