CMBN.SW
Cembra Money Bank AG
Price:  
83.50 
CHF
Volume:  
41,194.00
Switzerland | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMBN.SW WACC - Weighted Average Cost of Capital

The WACC of Cembra Money Bank AG (CMBN.SW) is 4.5%.

The Cost of Equity of Cembra Money Bank AG (CMBN.SW) is 5.15%.
The Cost of Debt of Cembra Money Bank AG (CMBN.SW) is 5.00%.

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%
WACC

CMBN.SW WACC calculation

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%