The WACC of Dottikon Es Holding AG (DESN.SW) is 6.2%.
| Range | Selected | |
| Cost of equity | 4.90% - 7.70% | 6.30% |
| Tax rate | 12.80% - 13.50% | 13.15% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.8% - 7.6% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.77 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 7.70% |
| Tax rate | 12.80% | 13.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.8% | 7.6% |
| Selected WACC | 6.2% | |