The WACC of Organogenesis Holdings Inc (ORGO) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.70% | 10.00% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 5.30% - 6.30% | 5.80% |
| WACC | 7.9% - 11.0% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.96 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.70% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 5.30% | 6.30% |
| After-tax WACC | 7.9% | 11.0% |
| Selected WACC | 9.4% | |