The WACC of NCAB Group AB (publ) (NCAB.ST) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.30% - 6.30% | 5.30% |
| Tax rate | 21.70% - 22.70% | 22.20% |
| Cost of debt | 4.00% - 5.90% | 4.95% |
| WACC | 4.2% - 6.1% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.30% | 6.30% |
| Tax rate | 21.70% | 22.70% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 5.90% |
| After-tax WACC | 4.2% | 6.1% |
| Selected WACC | 5.2% | |