The WACC of Orpea SA (ORP.PA) is 5.2%.
| Range | Selected | |
| Cost of equity | 14.30% - 26.20% | 20.25% |
| Tax rate | 20.20% - 27.10% | 23.65% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 5.5% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 3.0% | 3.5% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 1.95 | 3.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.30% | 26.20% |
| Tax rate | 20.20% | 27.10% |
| Debt/Equity ratio | 10.95 | 10.95 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 5.5% |
| Selected WACC | 5.2% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for ORP.PA:
cost_of_equity (20.25%) = risk_free_rate (3.25%) + equity_risk_premium (6.30%) * adjusted_beta (1.95) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.