The WACC of Frey SA (FREY.PA) is 5.7%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.50% | 7.30% |
| Tax rate | 11.80% - 16.50% | 14.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 6.2% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.53 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.50% |
| Tax rate | 11.80% | 16.50% |
| Debt/Equity ratio | 1.09 | 1.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 6.2% |
| Selected WACC | 5.7% | |