The WACC of Photocat A/S (PCAT.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.20% | 6.20% |
| Tax rate | 13.40% - 15.30% | 14.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.1% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.24 | 0.36 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.20% | 7.20% |
| Tax rate | 13.40% | 15.30% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.1% | |