The WACC of Railcare Group AB (RAIL.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.10% - 9.00% | 7.55% |
| Tax rate | 21.60% - 21.70% | 21.65% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.4% - 7.7% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.7 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 9.00% |
| Tax rate | 21.60% | 21.70% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.4% | 7.7% |
| Selected WACC | 6.5% | |