The WACC of Sword Group SE (SWP.PA) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.80% - 9.10% | 7.45% |
| Tax rate | 10.60% - 14.90% | 12.75% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 5.5% - 8.5% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.48 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 9.10% |
| Tax rate | 10.60% | 14.90% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 5.5% | 8.5% |
| Selected WACC | 7.0% | |