The WACC of Raketech Group Holding PLC (RAKE.ST) is 6.6%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.70% | 7.50% |
| Tax rate | 7.20% - 9.20% | 8.20% |
| Cost of debt | 4.00% - 7.30% | 5.65% |
| WACC | 5.3% - 7.9% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.73 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.70% |
| Tax rate | 7.20% | 9.20% |
| Debt/Equity ratio | 0.56 | 0.56 |
| Cost of debt | 4.00% | 7.30% |
| After-tax WACC | 5.3% | 7.9% |
| Selected WACC | 6.6% | |