The WACC of Kuehne und Nagel International AG (KNIN.SW) is 4.8%.
| 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% - 6.1% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.49 | 0.72 |
| 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% | 6.1% |
| Selected WACC | 4.8% | |