The WACC of Polyphor AG (POLN.SW) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.00% - 7.50% | 6.25% |
| Tax rate | 16.60% - 17.90% | 17.25% |
| Cost of debt | 7.00% - 10.80% | 8.90% |
| WACC | 5.3% - 7.9% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 1.6% | 2.1% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.5 | 0.67 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.00% | 7.50% |
| Tax rate | 16.60% | 17.90% |
| Debt/Equity ratio | 0.41 | 0.41 |
| Cost of debt | 7.00% | 10.80% |
| After-tax WACC | 5.3% | 7.9% |
| Selected WACC | 6.6% | |