The WACC of Stenhus Fastigheter I Norden AB (publ) (SFAST.ST) is 5.2%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.30% | 7.35% |
| Tax rate | 14.60% - 19.50% | 17.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 5.5% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.30% |
| Tax rate | 14.60% | 19.50% |
| Debt/Equity ratio | 2.01 | 2.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 5.5% |
| Selected WACC | 5.2% | |