The WACC of Idorsia Ltd (IDIA.SW) is 6.8%.
| Range | Selected | |
| Cost of equity | 5.40% - 30.90% | 18.15% |
| Tax rate | 0.90% - 1.10% | 1.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 8.5% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.77 | 4.66 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 30.90% |
| Tax rate | 0.90% | 1.10% |
| Debt/Equity ratio | 6.22 | 6.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 8.5% |
| Selected WACC | 6.8% | |