The WACC of Intervacc AB (IVACC.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.80% | 6.50% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 23.50% | 15.25% |
| WACC | 5.2% - 7.8% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.42 | 0.62 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.20% | 7.80% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 23.50% |
| After-tax WACC | 5.2% | 7.8% |
| Selected WACC | 6.5% | |