ZUBN.SW
Zueblin Immobilien Holding AG
Price:  
33.00 
CHF
Volume:  
4,232.00
Switzerland | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ZUBN.SW WACC - Weighted Average Cost of Capital

The WACC of Zueblin Immobilien Holding AG (ZUBN.SW) is 3.8%.

The Cost of Equity of Zueblin Immobilien Holding AG (ZUBN.SW) is 4.00%.
The Cost of Debt of Zueblin Immobilien Holding AG (ZUBN.SW) is 4.25%.

Range Selected
Cost of equity 3.00% - 5.00% 4.00%
Tax rate 16.50% - 20.30% 18.40%
Cost of debt 4.00% - 4.50% 4.25%
WACC 3.1% - 4.5% 3.8%
WACC

ZUBN.SW WACC calculation

Category Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.39 0.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 3.00% 5.00%
Tax rate 16.50% 20.30%
Debt/Equity ratio 0.59 0.59
Cost of debt 4.00% 4.50%
After-tax WACC 3.1% 4.5%
Selected WACC 3.8%