Mavshack AB (publ) (MAV.ST) WACC Analysis

As of May 29, 2025, Mavshack AB (publ) (MAV.ST) carries a Weighted Average Cost of Capital (WACC) of 5.4%. WACC reflects the blended rate Mavshack AB (publ) must pay to both equity and debt holders.

Within that, the cost of equity is 4.9%, the cost of debt is 5.0%, and the effective tax rate is 0.2%.

Breakdown of WACC Components

• Long-term bond rate: 2.5% – 3.0%
• Equity market risk premium: 5.1% – 6.1%
• Adjusted beta: 0.28 – 0.37
• Additional risk adjustment: 1.0% – 1.5%
• Debt-to-equity ratio: 1

What It Means for Investors

With a selected WACC of 5.4%, Mavshack AB (publ) must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.