The WACC of Nilsson Special Vehicles AB (publ) (NILS.ST) is 11.4%.
| Range | Selected | |
| Cost of equity | 8.50% - 12.00% | 10.25% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 4.00% - 27.90% | 15.95% |
| WACC | 5.9% - 17.0% | 11.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.18 | 1.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 12.00% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 27.90% |
| After-tax WACC | 5.9% | 17.0% |
| Selected WACC | 11.4% | |