The WACC of Scandion Oncology A/S (SCOL.ST) is 5.2%.
| Range | Selected | |
| Cost of equity | 4.60% - 6.00% | 5.30% |
| Tax rate | 13.40% - 19.20% | 16.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 5.9% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.41 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 6.00% |
| Tax rate | 13.40% | 19.20% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 5.9% |
| Selected WACC | 5.2% | |