The WACC of Vaudoise Assurances Holding SA (VAHN.SW) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.90% | 8.30% |
| Tax rate | 10.70% - 11.60% | 11.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 7.2% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.12 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.90% |
| Tax rate | 10.70% | 11.60% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 7.2% |
| Selected WACC | 6.4% | |