The WACC of Intershop Holding AG (ISN.SW) is 4.5%.
| Range | Selected | |
| Cost of equity | 3.90% - 5.70% | 4.80% |
| Tax rate | 19.10% - 21.10% | 20.10% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.7% - 5.2% | 4.5% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.57 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.90% | 5.70% |
| Tax rate | 19.10% | 21.10% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.7% | 5.2% |
| Selected WACC | 4.5% | |