The WACC of Vo2 Cap Holding AB (publ) (VO2.ST) is 16.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.60% | 8.20% |
| Tax rate | 2.90% - 10.80% | 6.85% |
| Cost of debt | 19.50% - 49.80% | 34.65% |
| WACC | 11.2% - 22.3% | 16.7% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.84 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.60% |
| Tax rate | 2.90% | 10.80% |
| Debt/Equity ratio | 0.57 | 0.57 |
| Cost of debt | 19.50% | 49.80% |
| After-tax WACC | 11.2% | 22.3% |
| Selected WACC | 16.7% | |