The WACC of Stemmer Imaging AG (S9I.DE) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.20% | 7.70% |
| Tax rate | 24.90% - 26.70% | 25.80% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.2% - 9.0% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.68 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.20% |
| Tax rate | 24.90% | 26.70% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.2% | 9.0% |
| Selected WACC | 7.6% | |