The WACC of Odd Molly International AB (ODD.ST) is 5.4%.
| Range | Selected | |
| Cost of equity | 4.30% - 6.60% | 5.45% |
| Tax rate | 21.10% - 27.90% | 24.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 4.3% - 6.6% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 0.6% | 1.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.61 | 0.71 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.30% | 6.60% |
| Tax rate | 21.10% | 27.90% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 4.3% | 6.6% |
| Selected WACC | 5.4% | |