The WACC of Oxe Marine AB (OXE.ST) is 4.7%.
| Range | Selected | |
| Cost of equity | 4.20% - 6.00% | 5.10% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.6% - 5.8% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.20% | 6.00% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.6% | 5.8% |
| Selected WACC | 4.7% | |