The WACC of ZetaDisplay AB (ZETA.ST) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.40% - 9.10% | 7.25% |
| Tax rate | 21.80% - 22.00% | 21.90% |
| Cost of debt | 10.10% - 16.20% | 13.15% |
| WACC | 5.4% - 9.2% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 0.6% | 1.1% |
| Equity market risk premium | 5.2% | 6.2% |
| Adjusted beta | 0.81 | 1.12 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 9.10% |
| Tax rate | 21.80% | 22.00% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 10.10% | 16.20% |
| After-tax WACC | 5.4% | 9.2% |
| Selected WACC | 7.3% | |