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% | |