The WACC of Edisun Power Europe AG (ESUN.SW) is 5.6%.
| Range | Selected | |
| Cost of equity | 13.10% - 18.30% | 15.70% |
| Tax rate | 11.20% - 12.60% | 11.90% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.0% - 6.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.39 | 2.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.10% | 18.30% |
| Tax rate | 11.20% | 12.60% |
| Debt/Equity ratio | 5.57 | 5.57 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.0% | 6.1% |
| Selected WACC | 5.6% | |