The WACC of CI Com SA (CIE.SW) is 4.2%.
| Range | Selected | |
| Cost of equity | 3.30% - 13.40% | 8.35% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 4.3% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.25 | 1.71 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 3.30% | 13.40% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 50.48 | 50.48 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 4.3% |
| Selected WACC | 4.2% | |