The WACC of TF Bank AB (TFBANK.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 4.80% - 7.60% | 6.20% |
| Tax rate | 21.90% - 22.40% | 22.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 7.4% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 7.60% |
| Tax rate | 21.90% | 22.40% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 7.4% |
| Selected WACC | 6.1% | |