The WACC of Lonza Group AG (LONN.SW) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.40% | 6.30% |
| Tax rate | 10.50% - 12.90% | 11.70% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.1% - 7.2% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.84 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.40% |
| Tax rate | 10.50% | 12.90% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.1% | 7.2% |
| Selected WACC | 6.1% | |