The WACC of Organogenesis Holdings Inc (ORGO) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.70% | 8.95% |
| Tax rate | 15.30% - 33.70% | 24.50% |
| Cost of debt | 6.90% - 9.10% | 8.00% |
| WACC | 7.0% - 10.1% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.72 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.70% |
| Tax rate | 15.30% | 33.70% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 6.90% | 9.10% |
| After-tax WACC | 7.0% | 10.1% |
| Selected WACC | 8.6% | |