The WACC of Comet Holding AG (COTN.SW) is 7.2%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.90% | 7.40% |
| Tax rate | 18.00% - 18.50% | 18.25% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.8% - 8.6% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.90% |
| Tax rate | 18.00% | 18.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.8% | 8.6% |
| Selected WACC | 7.2% | |