The WACC of Offentliga Hus I Norden AB (publ) (OFFHUS.ST) is 5.1%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.40% | 6.30% |
| Tax rate | 24.60% - 25.40% | 25.00% |
| Cost of debt | 4.20% - 7.00% | 5.60% |
| WACC | 4.0% - 6.2% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.6 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.40% |
| Tax rate | 24.60% | 25.40% |
| Debt/Equity ratio | 1.37 | 1.37 |
| Cost of debt | 4.20% | 7.00% |
| After-tax WACC | 4.0% | 6.2% |
| Selected WACC | 5.1% | |