The WACC of Realfiction Holding AB (REALFI.ST) is 6.2%.
| Range | Selected | |
| Cost of equity | 4.50% - 7.90% | 6.20% |
| Tax rate | 21.30% - 28.10% | 24.70% |
| Cost of debt | 7.00% - 11.90% | 9.45% |
| WACC | 4.5% - 7.9% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.01 | 0.39 |
| Additional risk adjustments | 2.0% | 2.5% |
| Cost of equity | 4.50% | 7.90% |
| Tax rate | 21.30% | 28.10% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 7.00% | 11.90% |
| After-tax WACC | 4.5% | 7.9% |
| Selected WACC | 6.2% | |