The WACC of LumenRadio AB (LUMEN.ST) is 5.5%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.20% | 5.50% |
| Tax rate | 15.80% - 17.30% | 16.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.7% - 6.2% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.44 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 6.20% |
| Tax rate | 15.80% | 17.30% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.7% | 6.2% |
| Selected WACC | 5.5% | |