The WACC of Wihlborgs Fastigheter AB (WIHL.ST) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.80% | 6.65% |
| Tax rate | 13.40% - 16.30% | 14.85% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 4.6% - 6.6% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.80% |
| Tax rate | 13.40% | 16.30% |
| Debt/Equity ratio | 0.87 | 0.87 |
| Cost of debt | 4.00% | 6.10% |
| After-tax WACC | 4.6% | 6.6% |
| Selected WACC | 5.6% | |