The WACC of Spherio Group AB (publ) (SFERIO.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.00% | 6.15% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 6.8% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.37 | 0.41 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 7.00% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 6.8% |
| Selected WACC | 6.0% | |