The WACC of Metall Zug AG (METN.SW) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.80% | 6.45% |
| Tax rate | 13.80% - 18.60% | 16.20% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.0% - 7.5% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.71 | 0.87 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.80% |
| Tax rate | 13.80% | 18.60% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.0% | 7.5% |
| Selected WACC | 6.3% | |