The WACC of Swedish Orphan Biovitrum AB (publ) (SOBI.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.60% | 6.45% |
| Tax rate | 19.80% - 21.20% | 20.50% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 5.0% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.55 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 7.60% |
| Tax rate | 19.80% | 21.20% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 5.0% | 7.0% |
| Selected WACC | 6.0% | |