The WACC of WeSC AB (publ) (WESC.ST) is 5.6%.
| Range | Selected | |
| Cost of equity | 4.70% - 6.50% | 5.60% |
| Tax rate | 0.60% - 1.10% | 0.85% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.7% - 6.5% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.3% | 2.8% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.5 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.70% | 6.50% |
| Tax rate | 0.60% | 1.10% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.7% | 6.5% |
| Selected WACC | 5.6% | |