The WACC of Irisity AB (publ) (IRIS.ST) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.20% | 6.10% |
| Tax rate | 5.30% - 7.60% | 6.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.8% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.3 | 0.45 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.00% | 7.20% |
| Tax rate | 5.30% | 7.60% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.8% |
| Selected WACC | 5.9% | |