The WACC of DocMorris AG (DOCM.SW) is 4.5%.
| Range | Selected | |
| Cost of equity | 3.10% - 4.10% | 3.60% |
| Tax rate | 0.80% - 1.30% | 1.05% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.5% - 5.5% | 4.5% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.02 | 0.02 |
| Additional risk adjustments | 2.0% | 2.5% |
| Cost of equity | 3.10% | 4.10% |
| Tax rate | 0.80% | 1.30% |
| Debt/Equity ratio | 0.95 | 0.95 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.5% | 5.5% |
| Selected WACC | 4.5% | |