The WACC of Zug Estates Holding AG (ZUGN.SW) is 4.3%.
| Range | Selected | |
| Cost of equity | 3.30% - 5.00% | 4.15% |
| Tax rate | 11.90% - 12.00% | 11.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.8% - 4.8% | 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 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.30% | 5.00% |
| Tax rate | 11.90% | 12.00% |
| Debt/Equity ratio | 0.72 | 0.72 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.8% | 4.8% |
| Selected WACC | 4.3% | |