The WACC of Kakel Max AB (publ) (KAKEL.ST) is 5.9%.
| Range | Selected | |
| Cost of equity | 4.70% - 8.20% | 6.45% |
| Tax rate | 21.30% - 22.40% | 21.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 7.3% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.43 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.70% | 8.20% |
| Tax rate | 21.30% | 22.40% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 7.3% |
| Selected WACC | 5.9% | |