The WACC of Ranplan Group Ab (RPLAN.ST) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.20% | 7.75% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 8.3% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.74 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.20% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 8.3% |
| Selected WACC | 7.1% | |