The WACC of Semcon AB (SEMC.ST) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.40% | 6.30% |
| Tax rate | 21.40% - 21.80% | 21.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.3% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.53 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.40% |
| Tax rate | 21.40% | 21.80% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.3% |
| Selected WACC | 6.2% | |