The WACC of Scandic Hotels Group AB (SHOT.ST) is 5.7%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.90% | 8.65% |
| Tax rate | 18.90% - 20.20% | 19.55% |
| Cost of debt | 4.00% - 7.80% | 5.90% |
| WACC | 4.3% - 7.1% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.96 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.90% |
| Tax rate | 18.90% | 20.20% |
| Debt/Equity ratio | 3 | 3 |
| Cost of debt | 4.00% | 7.80% |
| After-tax WACC | 4.3% | 7.1% |
| Selected WACC | 5.7% | |