The WACC of Stillfront Group AB (publ) (SF.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.80% | 9.15% |
| Tax rate | 26.40% - 27.40% | 26.90% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 5.0% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.97 | 1.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.80% |
| Tax rate | 26.40% | 27.40% |
| Debt/Equity ratio | 1.21 | 1.21 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 5.0% | 7.0% |
| Selected WACC | 6.0% | |