The WACC of Swiss Steel Holding AG (STLN.SW) is 8.9%.
| Range | Selected | |
| Cost of equity | 55.30% - 73.00% | 64.15% |
| Tax rate | 6.20% - 13.30% | 9.75% |
| Cost of debt | 6.40% - 7.00% | 6.70% |
| WACC | 8.5% - 9.4% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 10.65 | 11.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 55.30% | 73.00% |
| Tax rate | 6.20% | 13.30% |
| Debt/Equity ratio | 18.91 | 18.91 |
| Cost of debt | 6.40% | 7.00% |
| After-tax WACC | 8.5% | 9.4% |
| Selected WACC | 8.9% | |