The WACC of Diversey Holdings Ltd (DSEY) is 10.2%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.00% | 9.65% |
| Tax rate | 13.60% - 22.70% | 18.15% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 6.2% - 14.2% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.96 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.00% |
| Tax rate | 13.60% | 22.70% |
| Debt/Equity ratio | 0.75 | 0.75 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 6.2% | 14.2% |
| Selected WACC | 10.2% | |