The WACC of Airesis SA (AIRE.SW) is 6.1%.
| Range | Selected | |
| Cost of equity | 10.90% - 47.10% | 29.00% |
| Tax rate | 2.50% - 2.80% | 2.65% |
| Cost of debt | 4.30% - 7.00% | 5.65% |
| WACC | 4.4% - 7.8% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.95 | 7.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.90% | 47.10% |
| Tax rate | 2.50% | 2.80% |
| Debt/Equity ratio | 38.72 | 38.72 |
| Cost of debt | 4.30% | 7.00% |
| After-tax WACC | 4.4% | 7.8% |
| Selected WACC | 6.1% | |