The WACC of Waystream Holding AB (publ) (WAYS.ST) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.90% | 6.50% |
| Tax rate | 21.60% - 22.00% | 21.80% |
| Cost of debt | 7.00% - 11.70% | 9.35% |
| WACC | 5.1% - 8.0% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.31 | 0.56 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.10% | 7.90% |
| Tax rate | 21.60% | 22.00% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 7.00% | 11.70% |
| After-tax WACC | 5.1% | 8.0% |
| Selected WACC | 6.6% | |