The WACC of Promimic AB (PRO.ST) is 4.2%.
| Range | Selected | |
| Cost of equity | 3.20% - 3.90% | 3.55% |
| Tax rate | 0.70% - 1.80% | 1.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 4.4% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.35 | -0.35 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 3.20% | 3.90% |
| Tax rate | 0.70% | 1.80% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 4.4% |
| Selected WACC | 4.2% | |