The WACC of Oryx International Growth Fund Ltd (OIG.L) is 10.4%.
Range | Selected | |
Cost of equity | 14.20% - 17.50% | 15.85% |
Tax rate | 0.10% - 0.10% | 0.10% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 9.6% - 11.3% | 10.4% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 1.72 | 1.79 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 14.20% | 17.50% |
Tax rate | 0.10% | 0.10% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 9.6% | 11.3% |
Selected WACC | 10.4% | |