The WACC of Kalleback Property Invest AB (KAPIAB.ST) is 5.0%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.00% | 6.10% |
| Tax rate | 20.60% - 20.70% | 20.65% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 4.3% - 5.6% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.53 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.00% |
| Tax rate | 20.60% | 20.70% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 4.3% | 5.6% |
| Selected WACC | 5.0% | |