The WACC of Implenia AG (IMPN.SW) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.00% - 10.20% | 7.60% |
| Tax rate | 21.80% - 25.10% | 23.45% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.9% - 6.4% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.79 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 10.20% |
| Tax rate | 21.80% | 25.10% |
| Debt/Equity ratio | 1.27 | 1.27 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.9% | 6.4% |
| Selected WACC | 5.2% | |