EPIC.SW
EPIC Suisse AG
Price:  
77.40 
CHF
Volume:  
782.00
Switzerland | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EPIC.SW WACC - Weighted Average Cost of Capital

The WACC of EPIC Suisse AG (EPIC.SW) is 5.0%.

The Cost of Equity of EPIC Suisse AG (EPIC.SW) is 6.10%.
The Cost of Debt of EPIC Suisse AG (EPIC.SW) is 4.25%.

Range Selected
Cost of equity 5.30% - 6.90% 6.10%
Tax rate 12.40% - 13.70% 13.05%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.5% - 5.6% 5.0%
WACC

EPIC.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.36 0.4
Additional risk adjustments 2.5% 3.0%
Cost of equity 5.30% 6.90%
Tax rate 12.40% 13.70%
Debt/Equity ratio 0.78 0.78
Cost of debt 4.00% 4.50%
After-tax WACC 4.5% 5.6%
Selected WACC 5.0%