The WACC of Online Brands Nordic AB (OBAB.ST) is 7.8%.
| Range | Selected | |
| Cost of equity | 4.80% - 7.00% | 5.90% |
| Tax rate | 3.50% - 4.40% | 3.95% |
| Cost of debt | 22.50% - 22.50% | 22.50% |
| WACC | 6.9% - 8.7% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 7.00% |
| Tax rate | 3.50% | 4.40% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 22.50% | 22.50% |
| After-tax WACC | 6.9% | 8.7% |
| Selected WACC | 7.8% | |