ORGN.CN
Origen Resources Inc
Price:  
0.06 
CAD
Volume:  
41,470.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORGN.CN WACC - Weighted Average Cost of Capital

The WACC of Origen Resources Inc (ORGN.CN) is 5.1%.

The Cost of Equity of Origen Resources Inc (ORGN.CN) is 6.50%.
The Cost of Debt of Origen Resources Inc (ORGN.CN) is 5.00%.

Range Selected
Cost of equity 4.00% - 9.00% 6.50%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 3.9% - 6.3% 5.1%
WACC

ORGN.CN WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.17 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.00% 9.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 3.9% 6.3%
Selected WACC 5.1%