The WACC of Ovzon AB (publ) (OVZON.ST) is 20.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.60% | 6.50% |
| Tax rate | 2.10% - 5.80% | 3.95% |
| Cost of debt | 53.50% - 53.50% | 53.50% |
| WACC | 19.8% - 20.7% | 20.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.37 | 0.51 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.40% | 7.60% |
| Tax rate | 2.10% | 5.80% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 53.50% | 53.50% |
| After-tax WACC | 19.8% | 20.7% |
| Selected WACC | 20.2% | |