The WACC of SECITS Holding AB (SECI.ST) is 10.4%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.70% | 6.45% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 24.30% | 15.65% |
| WACC | 5.5% - 15.4% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.53 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.70% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 2.05 | 2.05 |
| Cost of debt | 7.00% | 24.30% |
| After-tax WACC | 5.5% | 15.4% |
| Selected WACC | 10.4% | |