The WACC of Orapi SA (ORAP.PA) is 10.1%.
| Range | Selected | |
| Cost of equity | 9.10% - 13.60% | 11.35% |
| Tax rate | 25.90% - 31.60% | 28.75% |
| Cost of debt | 4.00% - 23.00% | 13.50% |
| WACC | 5.2% - 15.0% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.05 | 1.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 13.60% |
| Tax rate | 25.90% | 31.60% |
| Debt/Equity ratio | 1.78 | 1.78 |
| Cost of debt | 4.00% | 23.00% |
| After-tax WACC | 5.2% | 15.0% |
| Selected WACC | 10.1% | |