The WACC of NGS Group AB (NGS.ST) is 5.7%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.80% | 5.85% |
| Tax rate | 20.90% - 21.90% | 21.40% |
| Cost of debt | 6.50% - 7.00% | 6.75% |
| WACC | 5.0% - 6.4% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.28 | 0.37 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 4.90% | 6.80% |
| Tax rate | 20.90% | 21.90% |
| Debt/Equity ratio | 0.4 | 0.4 |
| Cost of debt | 6.50% | 7.00% |
| After-tax WACC | 5.0% | 6.4% |
| Selected WACC | 5.7% | |