The WACC of Netel Holding AB (publ) (NETEL.ST) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 9.00% | 7.05% |
| Tax rate | 27.70% - 30.40% | 29.05% |
| Cost of debt | 5.60% - 7.80% | 6.70% |
| WACC | 4.4% - 6.8% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 9.00% |
| Tax rate | 27.70% | 30.40% |
| Debt/Equity ratio | 1.58 | 1.58 |
| Cost of debt | 5.60% | 7.80% |
| After-tax WACC | 4.4% | 6.8% |
| Selected WACC | 5.6% | |