The WACC of Orior AG (ORON.SW) is 5.6%.
| Range | Selected | |
| Cost of equity | 4.50% - 8.40% | 6.45% |
| Tax rate | 14.10% - 14.50% | 14.30% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 4.2% - 7.0% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 1.0% | 1.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.7 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.50% | 8.40% |
| Tax rate | 14.10% | 14.50% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 4.2% | 7.0% |
| Selected WACC | 5.6% | |