The WACC of Northbaze Group AB (NBZ.ST) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.60% - 9.60% | 7.60% |
| Tax rate | 3.50% - 8.50% | 6.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 5.9% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.61 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 9.60% |
| Tax rate | 3.50% | 8.50% |
| Debt/Equity ratio | 2.67 | 2.67 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 5.9% |
| Selected WACC | 5.5% | |