The WACC of Spexis AG (SPEX.SW) is 4.7%.
| Range | Selected | |
| Cost of equity | 4.40% - 7.30% | 5.85% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 5.1% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.28 | 0.54 |
| Additional risk adjustments | 2.0% | 2.5% |
| Cost of equity | 4.40% | 7.30% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 2.05 | 2.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 5.1% |
| Selected WACC | 4.7% | |