The WACC of Scandic Hotels Group AB (SHOT.ST) is 5.6%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.30% | 8.95% |
| Tax rate | 18.90% - 20.20% | 19.55% |
| Cost of debt | 4.00% - 7.80% | 5.90% |
| WACC | 4.2% - 7.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.30% |
| Tax rate | 18.90% | 20.20% |
| Debt/Equity ratio | 3.54 | 3.54 |
| Cost of debt | 4.00% | 7.80% |
| After-tax WACC | 4.2% | 7.1% |
| Selected WACC | 5.6% | |