The WACC of Achiko AG (ACHI.SW) is 5.8%.
| Range | Selected | |
| Cost of equity | 25.90% - 43.50% | 34.70% |
| Tax rate | 1.00% - 1.50% | 1.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 6.0% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 4.88 | 6.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 25.90% | 43.50% |
| Tax rate | 1.00% | 1.50% |
| Debt/Equity ratio | 35.66 | 35.66 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 6.0% |
| Selected WACC | 5.8% | |