GOP.WA
Games Operators SA
Price:  
16.26 
PLN
Volume:  
4,039.00
Poland | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GOP.WA WACC - Weighted Average Cost of Capital

The WACC of Games Operators SA (GOP.WA) is 10.2%.

The Cost of Equity of Games Operators SA (GOP.WA) is 10.20%.
The Cost of Debt of Games Operators SA (GOP.WA) is 6.10%.

Range Selected
Cost of equity 9.20% - 11.20% 10.20%
Tax rate 7.80% - 15.70% 11.75%
Cost of debt 6.10% - 6.10% 6.10%
WACC 9.2% - 11.2% 10.2%
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 0.58 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 11.20%
Tax rate 7.80% 15.70%
Debt/Equity ratio 0 0
Cost of debt 6.10% 6.10%
After-tax WACC 9.2% 11.2%
Selected WACC 10.2%

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 (10.20%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.58) + 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.