The WACC of Forage Orbit Garant Inc (OGD.TO) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.60% - 12.10% | 9.35% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 6.30% - 7.20% | 6.75% |
| WACC | 5.7% - 8.8% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.68 | 1.31 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 12.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 6.30% | 7.20% |
| After-tax WACC | 5.7% | 8.8% |
| Selected WACC | 7.2% | |