The WACC of Valiant Holding AG (VATN.SW) is 4.4%.
| Range | Selected | |
| Cost of equity | 3.90% - 7.70% | 5.80% |
| Tax rate | 17.40% - 18.50% | 17.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 4.6% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 1.1% | 1.6% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.58 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.90% | 7.70% |
| Tax rate | 17.40% | 18.50% |
| Debt/Equity ratio | 5.71 | 5.71 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 4.6% |
| Selected WACC | 4.4% | |