The WACC of EPIC Suisse AG (EPIC.SW) is 5.0%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.90% | 6.05% |
| Tax rate | 12.40% - 13.70% | 13.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.5% - 5.6% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.34 | 0.39 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 5.20% | 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% | |