The WACC of Origo Partners PLC (OPP.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 8.80% - 12.40% | 10.60% |
| Tax rate | 0.80% - 2.90% | 1.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.9% - 8.6% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.09 | 1.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 12.40% |
| Tax rate | 0.80% | 2.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.9% | 8.6% |
| Selected WACC | 7.7% | |