The WACC of Villars Holding SA (VILN.SW) is 5.4%.
| Range | Selected | |
| Cost of equity | 4.70% - 7.80% | 6.25% |
| Tax rate | 22.40% - 29.20% | 25.80% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.1% - 6.8% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.63 | 0.88 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.70% | 7.80% |
| Tax rate | 22.40% | 29.20% |
| Debt/Equity ratio | 0.58 | 0.58 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.1% | 6.8% |
| Selected WACC | 5.4% | |