The WACC of Orascom Development Holding AG (ODHN.SW) is 4.6%.
| Range | Selected | |
| Cost of equity | 4.80% - 7.40% | 6.10% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 4.00% - 5.40% | 4.70% |
| WACC | 3.8% - 5.4% | 4.6% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.75 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 7.40% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 2.15 | 2.15 |
| Cost of debt | 4.00% | 5.40% |
| After-tax WACC | 3.8% | 5.4% |
| Selected WACC | 4.6% | |