The WACC of JM AB (JM.ST) is 5.1%.
| Range | Selected | |
| Cost of equity | 5.20% - 10.00% | 7.60% |
| Tax rate | 19.40% - 20.20% | 19.80% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.0% - 6.2% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.52 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 10.00% |
| Tax rate | 19.40% | 20.20% |
| Debt/Equity ratio | 1.41 | 1.41 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.0% | 6.2% |
| Selected WACC | 5.1% | |