The WACC of Aryzta AG (ARYN.SW) is 5.1%.
| Range | Selected | |
| Cost of equity | 3.40% - 5.20% | 4.30% |
| Tax rate | 27.10% - 46.90% | 37.00% |
| Cost of debt | 4.00% - 22.40% | 13.20% |
| WACC | 3.3% - 7.0% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.48 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.40% | 5.20% |
| Tax rate | 27.10% | 46.90% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.00% | 22.40% |
| After-tax WACC | 3.3% | 7.0% |
| Selected WACC | 5.1% | |