NREN.SW
Novavest Real Estate AG
Price:  
35.60 
CHF
Volume:  
2,557.00
Switzerland | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NREN.SW WACC - Weighted Average Cost of Capital

The WACC of Novavest Real Estate AG (NREN.SW) is 5.0%.

The Cost of Equity of Novavest Real Estate AG (NREN.SW) is 6.20%.
The Cost of Debt of Novavest Real Estate AG (NREN.SW) is 5.00%.

Range Selected
Cost of equity 5.10% - 7.30% 6.20%
Tax rate 19.40% - 20.20% 19.80%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 5.5% 5.0%
WACC

NREN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.52 0.63
Additional risk adjustments 1.5% 2.0%
Cost of equity 5.10% 7.30%
Tax rate 19.40% 20.20%
Debt/Equity ratio 1.2 1.2
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 5.5%
Selected WACC 5.0%