The WACC of Orchid Ventures Inc (ORCD.CN) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.50% | 7.40% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.7% - 7.3% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.63 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.7% | 7.3% |
| Selected WACC | 6.5% | |