The WACC of S2Medical AB (publ) (S2M.ST) is 12.5%.
| Range | Selected | |
| Cost of equity | 6.70% - 12.20% | 9.45% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 19.50% - 19.50% | 19.50% |
| WACC | 11.1% - 13.8% | 12.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.81 | 1.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 12.20% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 19.50% | 19.50% |
| After-tax WACC | 11.1% | 13.8% |
| Selected WACC | 12.5% | |