The WACC of OrganoClick AB (ORGC.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.20% | 5.90% |
| Tax rate | 0.40% - 0.50% | 0.45% |
| Cost of debt | 7.00% - 7.30% | 7.15% |
| WACC | 4.9% - 7.2% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.11 | 0.35 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 4.60% | 7.20% |
| Tax rate | 0.40% | 0.50% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 7.00% | 7.30% |
| After-tax WACC | 4.9% | 7.2% |
| Selected WACC | 6.1% | |