The WACC of Upsales Technology AB (UPSALE.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.30% | 9.75% |
| Tax rate | 21.20% - 21.90% | 21.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.7% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.11 | 1.28 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.30% |
| Tax rate | 21.20% | 21.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.7% | 7.4% |
| Selected WACC | 6.5% | |