The WACC of Vicore Pharma Holding AB (VICO.ST) is 6.8%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.00% | 8.55% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.5% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.89 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.00% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.5% |
| Selected WACC | 6.8% | |