NTIV.SW
Native SA
Price:  
1.27 
CHF
Volume:  
2,886.00
Switzerland | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTIV.SW WACC - Weighted Average Cost of Capital

The WACC of Native SA (NTIV.SW) is 6.5%.

The Cost of Equity of Native SA (NTIV.SW) is 6.75%.
The Cost of Debt of Native SA (NTIV.SW) is 5.50%.

Range Selected
Cost of equity 5.10% - 8.40% 6.75%
Tax rate 0.70% - 2.30% 1.50%
Cost of debt 4.00% - 7.00% 5.50%
WACC 4.9% - 8.2% 6.5%
WACC

NTIV.SW WACC calculation

Category Low High
Long-term bond rate 1.6% 2.1%
Equity market risk premium 4.7% 5.7%
Adjusted beta 0.72 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.10% 8.40%
Tax rate 0.70% 2.30%
Debt/Equity ratio 0.18 0.18
Cost of debt 4.00% 7.00%
After-tax WACC 4.9% 8.2%
Selected WACC 6.5%