VALN.SW
Valora Holding AG
Price:  
259.50 
CHF
Volume:  
462.00
Switzerland | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VALN.SW WACC - Weighted Average Cost of Capital

The WACC of Valora Holding AG (VALN.SW) is 6.7%.

The Cost of Equity of Valora Holding AG (VALN.SW) is 6.40%.
The Cost of Debt of Valora Holding AG (VALN.SW) is 8.40%.

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%
WACC

VALN.SW WACC calculation

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%