The WACC of Sileon AB (publ) (SILEON.ST) is 6.4%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.30% | 5.55% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 10.10% | 8.55% |
| WACC | 5.3% - 7.5% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 6.30% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 2.36 | 2.36 |
| Cost of debt | 7.00% | 10.10% |
| After-tax WACC | 5.3% | 7.5% |
| Selected WACC | 6.4% | |