The WACC of Troax Group AB (publ) (TROAX.ST) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.00% | 8.75% |
| Tax rate | 23.30% - 23.80% | 23.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.2% - 9.5% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.99 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.00% |
| Tax rate | 23.30% | 23.80% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.2% | 9.5% |
| Selected WACC | 8.4% | |