The WACC of Valora Holding AG (VALN.SW) is 6.7%.
| Range | Selected | |
| Cost of equity | 4.70% - 8.10% | 6.40% |
| Tax rate | 11.90% - 17.90% | 14.90% |
| Cost of debt | 4.00% - 12.80% | 8.40% |
| WACC | 4.1% - 9.4% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.74 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.70% | 8.10% |
| Tax rate | 11.90% | 17.90% |
| Debt/Equity ratio | 1.21 | 1.21 |
| Cost of debt | 4.00% | 12.80% |
| After-tax WACC | 4.1% | 9.4% |
| Selected WACC | 6.7% | |