GOGL
Golden Ocean Group Ltd
Price:  
7.63 
USD
Volume:  
1,783,439.00
Bermuda | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GOGL WACC - Weighted Average Cost of Capital

The WACC of Golden Ocean Group Ltd (GOGL) is 7.7%.

The Cost of Equity of Golden Ocean Group Ltd (GOGL) is 9.30%.
The Cost of Debt of Golden Ocean Group Ltd (GOGL) is 5.95%.

Range Selected
Cost of equity 7.90% - 10.70% 9.30%
Tax rate 0.10% - 0.10% 0.10%
Cost of debt 4.90% - 7.00% 5.95%
WACC 6.5% - 9.0% 7.7%
WACC

GOGL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.87 1.04
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.70%
Tax rate 0.10% 0.10%
Debt/Equity ratio 0.88 0.88
Cost of debt 4.90% 7.00%
After-tax WACC 6.5% 9.0%
Selected WACC 7.7%

GOGL's CAPM model and how its cost of Equity is calculated

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 GOGL:

cost_of_equity (9.30%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.87) + 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.