The WACC of WashTec AG (WSU.DE) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.30% | 8.20% |
| Tax rate | 29.20% - 29.80% | 29.50% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.7% - 8.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.85 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.30% |
| Tax rate | 29.20% | 29.80% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.7% | 8.7% |
| Selected WACC | 7.7% | |