The WACC of Energiedienst Holding AG (EDHN.SW) is 5.5%.
| Range | Selected | |
| Cost of equity | 4.20% - 6.80% | 5.50% |
| Tax rate | 7.40% - 8.80% | 8.10% |
| Cost of debt | 5.00% - 7.40% | 6.20% |
| WACC | 4.3% - 6.8% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 1.3% | 1.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.57 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.20% | 6.80% |
| Tax rate | 7.40% | 8.80% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.00% | 7.40% |
| After-tax WACC | 4.3% | 6.8% |
| Selected WACC | 5.5% | |