The WACC of Cassiopea SpA (SKIN.SW) is 6.0%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.40% | 6.00% |
| Tax rate | 16.60% - 17.90% | 17.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.6% - 7.4% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 1.6% | 2.1% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.63 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 7.40% |
| Tax rate | 16.60% | 17.90% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.6% | 7.4% |
| Selected WACC | 6.0% | |