KUD.SW
Kudelski SA
Price:  
1.30 
CHF
Volume:  
15,182.00
Switzerland | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KUD.SW WACC - Weighted Average Cost of Capital

The WACC of Kudelski SA (KUD.SW) is 7.6%.

The Cost of Equity of Kudelski SA (KUD.SW) is 20.65%.
The Cost of Debt of Kudelski SA (KUD.SW) is 5.50%.

Range Selected
Cost of equity 15.60% - 25.70% 20.65%
Tax rate 16.80% - 18.00% 17.40%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.7% - 9.5% 7.6%
WACC

KUD.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 2.87 3.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.60% 25.70%
Tax rate 16.80% 18.00%
Debt/Equity ratio 4.24 4.24
Cost of debt 4.00% 7.00%
After-tax WACC 5.7% 9.5%
Selected WACC 7.6%