The WACC of Ortho Regenerative Technologies Inc (ORTH.CN) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.50% | 7.15% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.7% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.4 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.58 | 0.58 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.7% |
| Selected WACC | 5.9% | |