The WACC of OX2 AB (publ) (OX2.ST) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.10% | 7.00% |
| Tax rate | 13.60% - 16.60% | 15.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 8.1% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.10% |
| Tax rate | 13.60% | 16.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 8.1% |
| Selected WACC | 7.0% | |