The WACC of OptiFreeze AB (OPTI.ST) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.20% | 8.70% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 9.8% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.92 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.20% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 9.8% |
| Selected WACC | 8.4% | |