The WACC of Orascom Development Holding AG (ODHN.SW) is 4.7%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.50% | 6.35% |
| Tax rate | 16.80% - 18.00% | 17.40% |
| Cost of debt | 4.00% - 5.40% | 4.70% |
| WACC | 3.9% - 5.4% | 4.7% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.83 | 0.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.50% |
| Tax rate | 16.80% | 18.00% |
| Debt/Equity ratio | 2.18 | 2.18 |
| Cost of debt | 4.00% | 5.40% |
| After-tax WACC | 3.9% | 5.4% |
| Selected WACC | 4.7% | |