The WACC of Rugvista Group AB (publ) (RUG.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.10% | 6.15% |
| Tax rate | 20.80% - 20.90% | 20.85% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.2% - 7.1% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.53 | 0.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.10% |
| Tax rate | 20.80% | 20.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.1% | |