The WACC of O'Key Group SA (OKEY.L) is 5.9%.
| Range | Selected | |
| Cost of equity | 9.00% - 24.20% | 16.60% |
| Tax rate | 14.20% - 15.30% | 14.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 6.9% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 1.7% | 2.2% |
| Equity market risk premium | 4.8% | 5.8% |
| Adjusted beta | 1.52 | 3.7 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 24.20% |
| Tax rate | 14.20% | 15.30% |
| Debt/Equity ratio | 6.62 | 6.62 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 6.9% |
| Selected WACC | 5.9% | |