The WACC of Mavshack AB (publ) (MAV.ST) is 5.4%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.80% | 5.80% |
| Tax rate | 0.70% - 1.10% | 0.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 5.9% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.26 | 0.38 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 4.80% | 6.80% |
| Tax rate | 0.70% | 1.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 5.9% |
| Selected WACC | 5.4% | |