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