The WACC of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 5.3%.
| Range | Selected | |
| Cost of equity | 3.90% - 7.30% | 5.60% |
| Tax rate | 11.80% - 13.50% | 12.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.0% - 6.7% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.27 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.90% | 7.30% |
| Tax rate | 11.80% | 13.50% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.0% | 6.7% |
| Selected WACC | 5.3% | |