The WACC of Unibap AB (UNIBAP.ST) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.30% | 8.10% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.80% - 18.10% | 12.95% |
| WACC | 6.9% - 9.4% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.87 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.30% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 7.80% | 18.10% |
| After-tax WACC | 6.9% | 9.4% |
| Selected WACC | 8.2% | |