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% | |