The WACC of Transcendent Group AB (publ) (TRG.ST) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.70% | 7.15% |
| Tax rate | 23.50% - 34.50% | 29.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 8.2% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.7 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.70% |
| Tax rate | 23.50% | 34.50% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 8.2% |
| Selected WACC | 6.8% | |