The WACC of Talenthouse AG (THAG.SW) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.20% | 6.85% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.5% - 8.0% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.69 | 0.85 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.50% | 8.20% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.5% | 8.0% |
| Selected WACC | 6.7% | |