The WACC of Image Systems AB (IS.ST) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.80% - 9.20% | 7.50% |
| Tax rate | 7.90% - 9.50% | 8.70% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.7% - 9.0% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.65 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 9.20% |
| Tax rate | 7.90% | 9.50% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.7% | 9.0% |
| Selected WACC | 7.3% | |