The WACC of Medartis Holding AG (MED.SW) is 5.8%.
| Range | Selected | |
| Cost of equity | 4.30% - 7.80% | 6.05% |
| Tax rate | 28.80% - 47.40% | 38.10% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.2% - 7.4% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.7 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 4.30% | 7.80% |
| Tax rate | 28.80% | 47.40% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.2% | 7.4% |
| Selected WACC | 5.8% | |