The WACC of NP3 Fastigheter AB (NP3.ST) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.50% | 6.65% |
| Tax rate | 19.10% - 20.30% | 19.70% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 4.7% - 6.4% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.50% |
| Tax rate | 19.10% | 20.30% |
| Debt/Equity ratio | 0.77 | 0.77 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 4.7% | 6.4% |
| Selected WACC | 5.5% | |