The WACC of Magnolia Bostad AB (MAG.ST) is 5.7%.
| Range | Selected | |
| Cost of equity | 4.80% - 7.90% | 6.35% |
| Tax rate | 3.10% - 10.70% | 6.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 6.5% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 0.6% | 1.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.7 | 0.93 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.80% | 7.90% |
| Tax rate | 3.10% | 10.70% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 6.5% |
| Selected WACC | 5.7% | |