The WACC of V-ZUG Holding AG (VZUG.SW) is 5.1%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.50% | 6.35% |
| Tax rate | 11.10% - 12.40% | 11.75% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.4% - 5.7% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 0.74 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.20% | 7.50% |
| Tax rate | 11.10% | 12.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.4% | 5.7% |
| Selected WACC | 5.1% | |