The WACC of Arundel AG (ARON.SW) is 7.0%.
| Range | Selected | |
| Cost of equity | 9.00% - 16.30% | 12.65% |
| Tax rate | 13.20% - 18.90% | 16.05% |
| Cost of debt | 4.00% - 12.80% | 8.40% |
| WACC | 3.5% - 10.4% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.58 | 2.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 16.30% |
| Tax rate | 13.20% | 18.90% |
| Debt/Equity ratio | 96.61 | 96.61 |
| Cost of debt | 4.00% | 12.80% |
| After-tax WACC | 3.5% | 10.4% |
| Selected WACC | 7.0% | |