The WACC of Clariant AG (CLN.SW) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.50% | 6.35% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.7% - 6.5% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.84 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.50% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.7% | 6.5% |
| Selected WACC | 5.6% | |