The WACC of Warteck Invest AG (WARN.SW) is 4.3%.
| Range | Selected | |
| Cost of equity | 3.30% - 5.20% | 4.25% |
| Tax rate | 13.00% - 15.10% | 14.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.8% - 4.7% | 4.3% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.30% | 5.20% |
| Tax rate | 13.00% | 15.10% |
| Debt/Equity ratio | 0.92 | 0.92 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.8% | 4.7% |
| Selected WACC | 4.3% | |