The WACC of Oryx International Growth Fund Ltd (OIG.L) is 10.4%.
| Range | Selected | |
| Cost of equity | 14.30% - 17.50% | 15.90% |
| 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 | 1.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.30% | 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% | |