The WACC of Tallinna Kaubamaja Grupp AS (TKM1T.TL) is 7.6%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.10% | 9.90% |
| Tax rate | 14.60% - 15.60% | 15.10% |
| Cost of debt | 4.00% - 6.80% | 5.40% |
| WACC | 6.4% - 8.8% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 5.9% | 6.4% |
| Equity market risk premium | 6.1% | 7.1% |
| Adjusted beta | 0.46 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.10% |
| Tax rate | 14.60% | 15.60% |
| Debt/Equity ratio | 0.77 | 0.77 |
| Cost of debt | 4.00% | 6.80% |
| After-tax WACC | 6.4% | 8.8% |
| Selected WACC | 7.6% | |