VILN.SW
Villars Holding SA
Price:  
590.00 
CHF
Volume:  
1.00
Switzerland | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VILN.SW WACC - Weighted Average Cost of Capital

The WACC of Villars Holding SA (VILN.SW) is 5.4%.

The Cost of Equity of Villars Holding SA (VILN.SW) is 6.25%.
The Cost of Debt of Villars Holding SA (VILN.SW) is 5.50%.

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%
WACC

VILN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.63 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%