The WACC of One Swiss Bank SA (ONE.SW) is 5.5%.
| Range | Selected | |
| Cost of equity | 5.20% - 9.20% | 7.20% |
| Tax rate | 5.50% - 39.20% | 22.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 6.1% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.82 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 9.20% |
| Tax rate | 5.50% | 39.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 6.1% |
| Selected WACC | 5.5% | |