The WACC of New Nordic Healthbrands AB (NNH.ST) is 5.6%.
| Range | Selected | |
| Cost of equity | 4.70% - 6.50% | 5.60% |
| Tax rate | 23.10% - 23.80% | 23.45% |
| Cost of debt | 7.00% - 7.50% | 7.25% |
| WACC | 4.9% - 6.3% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.41 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.70% | 6.50% |
| Tax rate | 23.10% | 23.80% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 7.00% | 7.50% |
| After-tax WACC | 4.9% | 6.3% |
| Selected WACC | 5.6% | |