The WACC of Dufry AG (DUFN.SW) is 6.1%.
| Range | Selected | |
| Cost of equity | 7.70% - 12.70% | 10.20% |
| Tax rate | 27.40% - 40.10% | 33.75% |
| Cost of debt | 4.00% - 5.80% | 4.90% |
| WACC | 4.9% - 7.3% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.13 | 1.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 12.70% |
| Tax rate | 27.40% | 40.10% |
| Debt/Equity ratio | 1.42 | 1.42 |
| Cost of debt | 4.00% | 5.80% |
| After-tax WACC | 4.9% | 7.3% |
| Selected WACC | 6.1% | |