The WACC of Valartis Group AG (VLRT.SW) is 6.6%.
| Range | Selected | |
| Cost of equity | 4.70% - 8.40% | 6.55% |
| Tax rate | 5.10% - 5.80% | 5.45% |
| Cost of debt | 4.00% - 10.50% | 7.25% |
| WACC | 4.4% - 8.9% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.24 | 0.64 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 4.70% | 8.40% |
| Tax rate | 5.10% | 5.80% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 4.00% | 10.50% |
| After-tax WACC | 4.4% | 8.9% |
| Selected WACC | 6.6% | |