The WACC of Novavest Real Estate AG (NREN.SW) is 5.1%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.60% | 6.50% |
| Tax rate | 19.40% - 20.20% | 19.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 5.6% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.47 | 0.59 |
| Additional risk adjustments | 2.0% | 2.5% |
| Cost of equity | 5.40% | 7.60% |
| Tax rate | 19.40% | 20.20% |
| Debt/Equity ratio | 1.2 | 1.2 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 5.6% |
| Selected WACC | 5.1% | |