The WACC of Swedencare AB (publ) (SECARE.ST) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.30% - 8.20% | 6.75% |
| Tax rate | 17.20% - 18.10% | 17.65% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 4.9% - 7.6% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.54 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 8.20% |
| Tax rate | 17.20% | 18.10% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 4.9% | 7.6% |
| Selected WACC | 6.3% | |