ORRF
Orrstown Financial Services Inc
Price:  
26.20 
USD
Volume:  
13,656.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORRF WACC - Weighted Average Cost of Capital

The WACC of Orrstown Financial Services Inc (ORRF) is 8.0%.

The Cost of Equity of Orrstown Financial Services Inc (ORRF) is 8.55%.
The Cost of Debt of Orrstown Financial Services Inc (ORRF) is 5.00%.

Range Selected
Cost of equity 7.60% - 9.50% 8.55%
Tax rate 18.00% - 18.90% 18.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.1% - 8.8% 8.0%
WACC

ORRF WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.8 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 9.50%
Tax rate 18.00% 18.90%
Debt/Equity ratio 0.15 0.15
Cost of debt 5.00% 5.00%
After-tax WACC 7.1% 8.8%
Selected WACC 8.0%