The WACC of Swiss Prime Site AG (SPSN.SW) is 4.3%.
| Range | Selected | |
| Cost of equity | 3.70% - 5.90% | 4.80% |
| Tax rate | 13.60% - 16.80% | 15.20% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.6% - 5.0% | 4.3% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.44 | 0.57 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 3.70% | 5.90% |
| Tax rate | 13.60% | 16.80% |
| Debt/Equity ratio | 0.73 | 0.73 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.6% | 5.0% |
| Selected WACC | 4.3% | |