The WACC of Nilar International AB (NILAR.ST) is 6.8%.
| Range | Selected | |
| Cost of equity | 35.70% - 46.70% | 41.20% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.3% - 8.3% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 6.5 | 7.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 35.70% | 46.70% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 14.12 | 14.12 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.3% | 8.3% |
| Selected WACC | 6.8% | |