The WACC of SHL Telemedicine Ltd (SHLTN.SW) is 4.5%.
| Range | Selected | |
| Cost of equity | 3.80% - 5.90% | 4.85% |
| Tax rate | 17.60% - 45.10% | 31.35% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.7% - 5.2% | 4.5% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.56 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 3.80% | 5.90% |
| Tax rate | 17.60% | 45.10% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.7% | 5.2% |
| Selected WACC | 4.5% | |