The WACC of Organic Potash Corp (OPC.CN) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.60% - 11.70% | 10.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.7% - 10.3% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.04 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 11.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.7% | 10.3% |
| Selected WACC | 9.0% | |