The WACC of ITAB Shop Concept AB (ITAB.ST) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.70% | 6.35% |
| Tax rate | 30.30% - 30.90% | 30.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.6% - 6.8% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.39 | 0.6 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.00% | 7.70% |
| Tax rate | 30.30% | 30.90% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.6% | 6.8% |
| Selected WACC | 5.7% | |