The WACC of W5 Solutions AB (publ) (W5.ST) is 6.4%.
| Range | Selected | |
| Cost of equity | 4.80% - 8.30% | 6.55% |
| Tax rate | 16.40% - 20.40% | 18.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 8.0% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 8.30% |
| Tax rate | 16.40% | 20.40% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 8.0% |
| Selected WACC | 6.4% | |