The WACC of Archicom SA (ARH.WA) is 10.5%.
| Range | Selected | |
| Cost of equity | 9.80% - 13.10% | 11.45% |
| Tax rate | 19.30% - 21.60% | 20.45% |
| Cost of debt | 6.70% - 9.00% | 7.85% |
| WACC | 9.0% - 12.0% | 10.5% |
| Category | Low | High |
| Long-term bond rate | 5.5% | 6.0% |
| Equity market risk premium | 6.3% | 7.3% |
| Adjusted beta | 0.68 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 13.10% |
| Tax rate | 19.30% | 21.60% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 6.70% | 9.00% |
| After-tax WACC | 9.0% | 12.0% |
| Selected WACC | 10.5% | |