The WACC of Emmi AG (EMMN.SW) is 4.6%.
| Range | Selected | |
| Cost of equity | 3.80% - 5.80% | 4.80% |
| Tax rate | 16.50% - 16.60% | 16.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.7% - 5.5% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.55 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.80% | 5.80% |
| Tax rate | 16.50% | 16.60% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.7% | 5.5% |
| Selected WACC | 4.6% | |