The WACC of Medmix Ltd (MEDX.SW) is 6.1%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.10% | 7.75% |
| Tax rate | 11.60% - 15.90% | 13.75% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 5.0% - 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 | 1.06 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.10% |
| Tax rate | 11.60% | 15.90% |
| Debt/Equity ratio | 0.99 | 0.99 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 5.0% | 7.2% |
| Selected WACC | 6.1% | |