The WACC of Vitrolife AB (VITR.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.30% | 6.20% |
| Tax rate | 21.80% - 23.40% | 22.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.9% - 7.0% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.4 | 0.53 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.30% |
| Tax rate | 21.80% | 23.40% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.9% | 7.0% |
| Selected WACC | 6.0% | |