The WACC of Dormakaba Holding AG (DOKA.SW) is 4.9%.
| Range | Selected | |
| Cost of equity | 3.60% - 7.10% | 5.35% |
| Tax rate | 31.70% - 38.10% | 34.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.4% - 6.4% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.51 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.60% | 7.10% |
| Tax rate | 31.70% | 38.10% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.4% | 6.4% |
| Selected WACC | 4.9% | |