The WACC of Skolon AB (publ) (SKOLON.ST) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.60% | 8.85% |
| Tax rate | 1.00% - 2.00% | 1.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.0% - 8.7% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.9 | 1.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.60% |
| Tax rate | 1.00% | 2.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.0% | 8.7% |
| Selected WACC | 7.9% | |