The WACC of Westpay AB (WPAY.ST) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 8.00% | 6.60% |
| Tax rate | 9.40% - 16.40% | 12.90% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.4% - 7.5% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.23 | 0.48 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 5.20% | 8.00% |
| Tax rate | 9.40% | 16.40% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.4% | 7.5% |
| Selected WACC | 6.5% | |