The WACC of Organon & Co (OGN) is 5.5%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.00% | 8.55% |
| Tax rate | 15.50% - 18.10% | 16.80% |
| Cost of debt | 4.00% - 6.10% | 5.05% |
| WACC | 4.5% - 6.5% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.7 | 0.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.00% |
| 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% | 6.5% |
| Selected WACC | 5.5% | |