The WACC of VAT Group AG (VACN.SW) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.10% - 8.30% | 6.70% |
| Tax rate | 15.00% - 16.20% | 15.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.1% - 8.2% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 0.95 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 8.30% |
| Tax rate | 15.00% | 16.20% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.1% | 8.2% |
| Selected WACC | 6.7% | |