The WACC of Seamless Distribution Systems AB (SDS.ST) is 4.4%.
| Range | Selected | |
| Cost of equity | 9.00% - 20.30% | 14.65% |
| Tax rate | 13.70% - 27.50% | 20.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.5% - 4.3% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.27 | 2.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 20.30% |
| Tax rate | 13.70% | 27.50% |
| Debt/Equity ratio | 22.02 | 22.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.5% | 4.3% |
| Selected WACC | 4.4% | |