The WACC of Orapi SA (ORAP.PA) is 9.6%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.00% | 10.05% |
| Tax rate | 25.90% - 31.60% | 28.75% |
| Cost of debt | 4.00% - 23.00% | 13.50% |
| WACC | 4.8% - 14.4% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.88 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.00% |
| Tax rate | 25.90% | 31.60% |
| Debt/Equity ratio | 1.78 | 1.78 |
| Cost of debt | 4.00% | 23.00% |
| After-tax WACC | 4.8% | 14.4% |
| Selected WACC | 9.6% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for ORAP.PA:
cost_of_equity (10.05%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (0.88) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.