The WACC of Addex Therapeutics Ltd (ADXN.SW) is 4.6%.
| Range | Selected | |
| Cost of equity | 3.70% - 5.30% | 4.50% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 3.8% - 5.3% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.39 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 3.70% | 5.30% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 3.8% | 5.3% |
| Selected WACC | 4.6% | |