The WACC of Seafire AB (publ) (SEAF.ST) is 7.7%.
| Range | Selected | |
| Cost of equity | 4.50% - 8.80% | 6.65% |
| Tax rate | 6.70% - 28.10% | 17.40% |
| Cost of debt | 7.00% - 15.10% | 11.05% |
| WACC | 5.6% - 9.9% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.39 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.50% | 8.80% |
| Tax rate | 6.70% | 28.10% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 7.00% | 15.10% |
| After-tax WACC | 5.6% | 9.9% |
| Selected WACC | 7.7% | |