The WACC of Cembra Money Bank AG (CMBN.SW) is 4.5%.
| Range | Selected | |
| Cost of equity | 4.00% - 6.30% | 5.15% |
| Tax rate | 19.50% - 20.10% | 19.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.0% - 5.0% | 4.5% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.6 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.00% | 6.30% |
| Tax rate | 19.50% | 20.10% |
| Debt/Equity ratio | 1.26 | 1.26 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.0% | 5.0% |
| Selected WACC | 4.5% | |