SRAIL.SW
Stadler Rail AG
Price:  
20.20 
CHF
Volume:  
176,998.00
Switzerland | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRAIL.SW WACC - Weighted Average Cost of Capital

The WACC of Stadler Rail AG (SRAIL.SW) is 5.9%.

The Cost of Equity of Stadler Rail AG (SRAIL.SW) is 6.35%.
The Cost of Debt of Stadler Rail AG (SRAIL.SW) is 5.00%.

Range Selected
Cost of equity 5.20% - 7.50% 6.35%
Tax rate 11.10% - 11.90% 11.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.0% - 6.7% 5.9%
WACC

SRAIL.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.83 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.20% 7.50%
Tax rate 11.10% 11.90%
Debt/Equity ratio 0.34 0.34
Cost of debt 5.00% 5.00%
After-tax WACC 5.0% 6.7%
Selected WACC 5.9%