SCMN.SW
Swisscom AG
Price:  
504.00 
CHF
Volume:  
90,721.00
Switzerland | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCMN.SW WACC - Weighted Average Cost of Capital

The WACC of Swisscom AG (SCMN.SW) is 4.8%.

The Cost of Equity of Swisscom AG (SCMN.SW) is 5.20%.
The Cost of Debt of Swisscom AG (SCMN.SW) is 4.25%.

Range Selected
Cost of equity 4.10% - 6.30% 5.20%
Tax rate 15.00% - 16.10% 15.55%
Cost of debt 4.00% - 4.50% 4.25%
WACC 3.9% - 5.8% 4.8%
WACC

SCMN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.41 0.55
Additional risk adjustments 1.0% 1.5%
Cost of equity 4.10% 6.30%
Tax rate 15.00% 16.10%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.00% 4.50%
After-tax WACC 3.9% 5.8%
Selected WACC 4.8%