The WACC of USWE Sports AB (USWE.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.10% | 6.85% |
| Tax rate | 14.20% - 20.90% | 17.55% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.8% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.61 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.10% |
| Tax rate | 14.20% | 20.90% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.8% | 7.3% |
| Selected WACC | 6.5% | |