The WACC of Xlife Sciences AG (XLS.SW) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.80% | 7.40% |
| Tax rate | 0.30% - 42.10% | 21.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.5% - 7.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.98 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.80% |
| Tax rate | 0.30% | 42.10% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.5% | 7.6% |
| Selected WACC | 6.5% | |