The WACC of Osisko Gold Royalties Ltd (OR.TO) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.40% | 7.95% |
| Tax rate | 27.60% - 32.90% | 30.25% |
| Cost of debt | 4.80% - 5.80% | 5.30% |
| WACC | 6.4% - 9.2% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.64 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.40% |
| Tax rate | 27.60% | 32.90% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.80% | 5.80% |
| After-tax WACC | 6.4% | 9.2% |
| Selected WACC | 7.8% | |