The WACC of Spotify Technology SA (SPOT) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.10% | 6.75% |
| Tax rate | 17.30% - 27.60% | 22.45% |
| Cost of debt | 4.50% - 5.70% | 5.10% |
| WACC | 5.4% - 8.0% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.34 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.10% |
| Tax rate | 17.30% | 27.60% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.50% | 5.70% |
| After-tax WACC | 5.4% | 8.0% |
| Selected WACC | 6.7% | |