The WACC of PolyPlank AB (publ) (POLY.ST) is 7.7%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.00% | 6.05% |
| Tax rate | 1.40% - 1.70% | 1.55% |
| Cost of debt | 7.00% - 13.90% | 10.45% |
| WACC | 5.8% - 9.6% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.41 | 0.49 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.00% |
| Tax rate | 1.40% | 1.70% |
| Debt/Equity ratio | 0.65 | 0.65 |
| Cost of debt | 7.00% | 13.90% |
| After-tax WACC | 5.8% | 9.6% |
| Selected WACC | 7.7% | |