The WACC of Karnov Group AB (publ) (KAR.ST) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.30% | 6.25% |
| Tax rate | 15.20% - 17.60% | 16.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.6% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.52 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.30% |
| Tax rate | 15.20% | 17.60% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.6% |
| Selected WACC | 5.8% | |