The WACC of Allreal Holding AG (ALLN.SW) is 4.0%.
| Range | Selected | |
| Cost of equity | 3.40% - 5.80% | 4.60% |
| Tax rate | 21.00% - 21.70% | 21.35% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.3% - 4.7% | 4.0% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.48 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.40% | 5.80% |
| Tax rate | 21.00% | 21.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.3% | 4.7% |
| Selected WACC | 4.0% | |