The WACC of Nordic LEVEL Group AB (LEVEL.ST) is 8.6%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.00% | 9.50% |
| Tax rate | 1.20% - 3.70% | 2.45% |
| Cost of debt | 5.80% - 7.00% | 6.40% |
| WACC | 7.4% - 9.8% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.08 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.00% |
| Tax rate | 1.20% | 3.70% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 5.80% | 7.00% |
| After-tax WACC | 7.4% | 9.8% |
| Selected WACC | 8.6% | |