The WACC of Nelly Group AB (publ) (NELLY.ST) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.50% - 6.50% | 5.50% |
| Tax rate | 11.80% - 25.20% | 18.50% |
| Cost of debt | 4.00% - 6.90% | 5.45% |
| WACC | 4.3% - 6.2% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.39 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.50% | 6.50% |
| Tax rate | 11.80% | 25.20% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.00% | 6.90% |
| After-tax WACC | 4.3% | 6.2% |
| Selected WACC | 5.2% | |