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