The WACC of Interroll Holding AG (INRN.SW) is 6.3%.
| Range | Selected | |
| Cost of equity | 4.80% - 7.80% | 6.30% |
| Tax rate | 21.00% - 21.50% | 21.25% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.8% - 7.7% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.76 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 7.80% |
| Tax rate | 21.00% | 21.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.8% | 7.7% |
| Selected WACC | 6.3% | |