The WACC of Kjell Group AB (publ) (KJELL.ST) is 4.2%.
| Range | Selected | |
| Cost of equity | 4.20% - 5.50% | 4.85% |
| Tax rate | 22.90% - 23.80% | 23.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.0% - 4.3% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.20% | 5.50% |
| Tax rate | 22.90% | 23.80% |
| Debt/Equity ratio | 2.16 | 2.16 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.0% | 4.3% |
| Selected WACC | 4.2% | |