The WACC of USWE Sports AB (USWE.ST) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.20% | 7.05% |
| Tax rate | 14.20% - 20.90% | 17.55% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.9% - 7.4% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.66 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.20% |
| Tax rate | 14.20% | 20.90% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.9% | 7.4% |
| Selected WACC | 6.7% | |