The WACC of Oscar Properties Holding AB (OP.ST) is 15.1%.
| Range | Selected | |
| Cost of equity | 44.50% - 84.20% | 64.35% |
| Tax rate | 2.40% - 4.80% | 3.60% |
| Cost of debt | 8.40% - 22.50% | 15.45% |
| WACC | 8.4% - 21.8% | 15.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 8.24 | 13.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 44.50% | 84.20% |
| Tax rate | 2.40% | 4.80% |
| Debt/Equity ratio | 160.25 | 160.25 |
| Cost of debt | 8.40% | 22.50% |
| After-tax WACC | 8.4% | 21.8% |
| Selected WACC | 15.1% | |