The WACC of Orpea SA (ORP.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 13.10% - 26.50% | 19.80% |
| Tax rate | 20.20% - 27.10% | 23.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 5.6% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.74 | 3.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.10% | 26.50% |
| Tax rate | 20.20% | 27.10% |
| Debt/Equity ratio | 10.95 | 10.95 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 5.6% |
| Selected WACC | 5.2% | |