The WACC of Stille AB (STIL.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.60% | 6.10% |
| Tax rate | 19.00% - 21.10% | 20.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.6% - 7.5% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.42 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 7.60% |
| Tax rate | 19.00% | 21.10% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.6% | 7.5% |
| Selected WACC | 6.0% | |