LISN.SW
Chocoladefabriken Lindt & Spruengli AG
Price:  
98,400.00 
CHF
Volume:  
108.00
Switzerland | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LISN.SW WACC - Weighted Average Cost of Capital

The WACC of Chocoladefabriken Lindt & Spruengli AG (LISN.SW) is 6.2%.

The Cost of Equity of Chocoladefabriken Lindt & Spruengli AG (LISN.SW) is 6.35%.
The Cost of Debt of Chocoladefabriken Lindt & Spruengli AG (LISN.SW) is 4.25%.

Range Selected
Cost of equity 5.40% - 7.30% 6.35%
Tax rate 17.20% - 19.70% 18.45%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.3% - 7.0% 6.2%
WACC

LISN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.58 0.62
Additional risk adjustments 1.5% 2.0%
Cost of equity 5.40% 7.30%
Tax rate 17.20% 19.70%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 4.50%
After-tax WACC 5.3% 7.0%
Selected WACC 6.2%