SFPN.SW
SF Urban Properties AG
Price:  
96.60 
CHF
Volume:  
1,377.00
Switzerland | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SFPN.SW WACC - Weighted Average Cost of Capital

The WACC of SF Urban Properties AG (SFPN.SW) is 4.7%.

The Cost of Equity of SF Urban Properties AG (SFPN.SW) is 6.15%.
The Cost of Debt of SF Urban Properties AG (SFPN.SW) is 4.25%.

Range Selected
Cost of equity 5.00% - 7.30% 6.15%
Tax rate 18.30% - 21.00% 19.65%
Cost of debt 4.00% - 4.50% 4.25%
WACC 4.1% - 5.3% 4.7%
WACC

SFPN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.4 0.54
Additional risk adjustments 2.0% 2.5%
Cost of equity 5.00% 7.30%
Tax rate 18.30% 21.00%
Debt/Equity ratio 1.15 1.15
Cost of debt 4.00% 4.50%
After-tax WACC 4.1% 5.3%
Selected WACC 4.7%