The WACC of Pagero Group AB (publ) (PAGERO.ST) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.40% | 7.90% |
| Tax rate | 0.80% - 1.10% | 0.95% |
| Cost of debt | 4.20% - 7.00% | 5.60% |
| WACC | 6.3% - 9.3% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.77 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.40% |
| Tax rate | 0.80% | 1.10% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.20% | 7.00% |
| After-tax WACC | 6.3% | 9.3% |
| Selected WACC | 7.8% | |