The WACC of Loyal Solutions A/S (LOYAL.ST) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.10% - 8.00% | 6.55% |
| Tax rate | 2.30% - 5.50% | 3.90% |
| Cost of debt | 7.00% - 10.40% | 8.70% |
| WACC | 5.6% - 8.5% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.22 | 0.49 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.10% | 8.00% |
| Tax rate | 2.30% | 5.50% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 7.00% | 10.40% |
| After-tax WACC | 5.6% | 8.5% |
| Selected WACC | 7.0% | |