The WACC of XMReality AB (publ) (XMR.ST) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.10% | 6.10% |
| Tax rate | 20.60% - 20.90% | 20.75% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.1% - 6.9% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.3 | 0.43 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.10% | 7.10% |
| Tax rate | 20.60% | 20.90% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.1% | 6.9% |
| Selected WACC | 6.0% | |