The WACC of Phoenix Mecano AG (PM.SW) is 6.3%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.10% | 7.80% |
| Tax rate | 29.20% - 32.80% | 31.00% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.4% - 7.2% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 1.4% | 1.9% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.92 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.10% |
| Tax rate | 29.20% | 32.80% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.4% | 7.2% |
| Selected WACC | 6.3% | |