OGN
Organon & Co
Price:  
15.68 
USD
Volume:  
4,134,354.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OGN WACC - Weighted Average Cost of Capital

The WACC of Organon & Co (OGN) is 5.6%.

The Cost of Equity of Organon & Co (OGN) is 8.90%.
The Cost of Debt of Organon & Co (OGN) is 5.05%.

Range Selected
Cost of equity 7.20% - 10.60% 8.90%
Tax rate 15.50% - 18.10% 16.80%
Cost of debt 4.00% - 6.10% 5.05%
WACC 4.5% - 6.7% 5.6%
WACC

OGN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.72 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 10.60%
Tax rate 15.50% 18.10%
Debt/Equity ratio 2.25 2.25
Cost of debt 4.00% 6.10%
After-tax WACC 4.5% 6.7%
Selected WACC 5.6%