The WACC of Crealogix Holding AG (CLXN.SW) is 4.8%.
| Range | Selected | |
| Cost of equity | 3.30% - 6.80% | 5.05% |
| Tax rate | 4.90% - 6.10% | 5.50% |
| Cost of debt | 4.50% - 4.60% | 4.55% |
| WACC | 3.6% - 6.0% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.30% | 6.80% |
| Tax rate | 4.90% | 6.10% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 4.50% | 4.60% |
| After-tax WACC | 3.6% | 6.0% |
| Selected WACC | 4.8% | |