The WACC of Wisekey International Holding AG (WIHN.SW) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.80% | 6.00% |
| Tax rate | 0.10% - 0.60% | 0.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 6.3% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.43 | 0.46 |
| Additional risk adjustments | 2.0% | 2.5% |
| Cost of equity | 5.20% | 6.80% |
| Tax rate | 0.10% | 0.60% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 6.3% |
| Selected WACC | 5.7% | |