The WACC of Spectrumone publ AB (SPEONE.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.80% | 6.60% |
| Tax rate | 2.00% - 2.30% | 2.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 7.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.27 | 0.46 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.40% | 7.80% |
| Tax rate | 2.00% | 2.30% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 7.0% |
| Selected WACC | 6.1% | |