KNIN.SW
Kuehne und Nagel International AG
Price:  
206.60 
CHF
Volume:  
145,922.00
Switzerland | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KNIN.SW WACC - Weighted Average Cost of Capital

The WACC of Kuehne und Nagel International AG (KNIN.SW) is 4.8%.

The Cost of Equity of Kuehne und Nagel International AG (KNIN.SW) is 4.95%.
The Cost of Debt of Kuehne und Nagel International AG (KNIN.SW) is 4.25%.

Range Selected
Cost of equity 3.50% - 6.40% 4.95%
Tax rate 25.40% - 25.80% 25.60%
Cost of debt 4.00% - 4.50% 4.25%
WACC 3.4% - 6.2% 4.8%
WACC

KNIN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.49 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 3.50% 6.40%
Tax rate 25.40% 25.80%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 4.50%
After-tax WACC 3.4% 6.2%
Selected WACC 4.8%