The WACC of MedCap AB (publ) (MCAP.ST) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.60% | 7.45% |
| Tax rate | 20.60% - 21.50% | 21.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.2% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.74 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.60% |
| Tax rate | 20.60% | 21.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.2% | 8.4% |
| Selected WACC | 7.3% | |