The WACC of Polygiene AB (POLYG.ST) is 5.9%.
| Range | Selected | |
| Cost of equity | 4.70% - 7.10% | 5.90% |
| Tax rate | 20.70% - 32.20% | 26.45% |
| Cost of debt | 4.00% - 14.10% | 9.05% |
| WACC | 4.7% - 7.1% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.14 | 0.34 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 4.70% | 7.10% |
| Tax rate | 20.70% | 32.20% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 14.10% |
| After-tax WACC | 4.7% | 7.1% |
| Selected WACC | 5.9% | |