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