GOP.WA WACC - Weighted Average Cost of Capital

The WACC of Games Operators SA (GOP.WA) is 10.5%.

The Cost of Equity of Games Operators SA (GOP.WA) is 10.50%.

The Cost of Debt of Games Operators SA (GOP.WA) is 6.10%.

	Range	Selected
Cost of equity	9.30% - 11.70%	10.50%
Tax rate	7.80% - 15.70%	11.75%
Cost of debt	6.10% - 6.10%	6.10%
WACC	9.3% - 11.7%	10.5%

WACC

GOP.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.61	0.7

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.30%	11.70%

Tax rate	7.80%	15.70%
Debt/Equity ratio	0	0
Cost of debt	6.10%	6.10%

After-tax WACC	9.3%	11.7%


Selected WACC	10.5%

GOP.WA'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 GOP.WA:

cost_of_equity (10.50%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.61) + 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.