The WACC of Orexo AB (ORX.ST) is 6.1%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.20% | 6.25% |
| Tax rate | 4.10% - 6.00% | 5.05% |
| Cost of debt | 5.60% - 7.00% | 6.30% |
| WACC | 5.3% - 6.9% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.34 | 0.44 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 5.30% | 7.20% |
| Tax rate | 4.10% | 6.00% |
| Debt/Equity ratio | 0.89 | 0.89 |
| Cost of debt | 5.60% | 7.00% |
| After-tax WACC | 5.3% | 6.9% |
| Selected WACC | 6.1% | |