The WACC of Thunderful Group AB (THUNDR.ST) is 4.9%.
| Range | Selected | |
| Cost of equity | 8.30% - 21.50% | 14.90% |
| Tax rate | 20.90% - 21.30% | 21.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 5.4% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.13 | 2.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 21.50% |
| Tax rate | 20.90% | 21.30% |
| Debt/Equity ratio | 10.68 | 10.68 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 5.4% |
| Selected WACC | 4.9% | |