The WACC of Systemair AB (SYSR.ST) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.50% | 8.10% |
| Tax rate | 25.70% - 26.80% | 26.25% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.5% - 9.2% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.83 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.50% |
| Tax rate | 25.70% | 26.80% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.5% | 9.2% |
| Selected WACC | 7.8% | |