The WACC of Opter AB (OPTER.ST) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.70% - 12.70% | 10.20% |
| Tax rate | 21.20% - 21.30% | 21.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 8.3% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.01 | 1.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 12.70% |
| Tax rate | 21.20% | 21.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 8.3% |
| Selected WACC | 7.1% | |