The WACC of Zwack Unicum Likoripari es Kereskedelmi Nyrt (ZWACK.BD) is 10.9%.
| Range | Selected | |
| Cost of equity | 9.90% - 11.80% | 10.85% |
| Tax rate | 18.40% - 19.60% | 19.00% |
| Cost of debt | 7.00% - 37.30% | 22.15% |
| WACC | 9.9% - 11.9% | 10.9% |
| Category | Low | High |
| Long-term bond rate | 6.4% | 6.9% |
| Equity market risk premium | 7.9% | 8.9% |
| Adjusted beta | 0.44 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 11.80% |
| Tax rate | 18.40% | 19.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 37.30% |
| After-tax WACC | 9.9% | 11.9% |
| Selected WACC | 10.9% | |