The WACC of Private Equity Holding AG (PEHN.SW) is 5.7%.
| Range | Selected | |
| Cost of equity | 4.40% - 7.90% | 6.15% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 7.0% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.67 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.40% | 7.90% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 0.3 | 0.3 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 7.0% |
| Selected WACC | 5.7% | |