The WACC of Sensec Holding AB (publ) (SECS.ST) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.10% | 7.85% |
| Tax rate | 22.70% - 23.80% | 23.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.91 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.10% |
| Tax rate | 22.70% | 23.80% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.1% |
| Selected WACC | 7.1% | |