The WACC of Vestum AB (publ) (VESTUM.ST) is 9.8%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.10% | 8.80% |
| Tax rate | 15.50% - 27.00% | 21.25% |
| Cost of debt | 4.00% - 26.80% | 15.40% |
| WACC | 6.0% - 13.6% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.10% |
| Tax rate | 15.50% | 27.00% |
| Debt/Equity ratio | 0.57 | 0.57 |
| Cost of debt | 4.00% | 26.80% |
| After-tax WACC | 6.0% | 13.6% |
| Selected WACC | 9.8% | |