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