ORC.B.V WACC - Weighted Average Cost of Capital

The WACC of Orca Exploration Group Inc (ORC.B.V) is 10.1%.

The Cost of Equity of Orca Exploration Group Inc (ORC.B.V) is 11.95%.

The Cost of Debt of Orca Exploration Group Inc (ORC.B.V) is 9.60%.

	Range	Selected
Cost of equity	10.50% - 13.40%	11.95%
Tax rate	43.80% - 48.40%	46.10%
Cost of debt	5.30% - 13.90%	9.60%
WACC	8.5% - 11.7%	10.1%

WACC

ORC.B.V WACC calculation

Category	Low	High

Long-term bond rate	3.9%	4.4%
Equity market risk premium	5.1%	6.1%
Adjusted beta	1.3	1.39

Additional risk adjustments	0.0%	0.5%
Cost of equity	10.50%	13.40%

Tax rate	43.80%	48.40%
Debt/Equity ratio	0.35	0.35
Cost of debt	5.30%	13.90%

After-tax WACC	8.5%	11.7%


Selected WACC	10.1%

ORC.B.V's CAPM model and how its cost of Equity is calculated

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 ORC.B.V:

cost_of_equity (11.95%) = risk_free_rate (4.15%) + equity_risk_premium (5.60%) * adjusted_beta (1.3) + 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.