The WACC of Icon Offshore Bhd (ICON.KL) is 10.8%.
| Range | Selected | |
| Cost of equity | 9.20% - 12.90% | 11.05% |
| Tax rate | 24.00% - 24.00% | 24.00% |
| Cost of debt | 5.70% - 20.80% | 13.25% |
| WACC | 7.9% - 13.7% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.79 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 12.90% |
| Tax rate | 24.00% | 24.00% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 5.70% | 20.80% |
| After-tax WACC | 7.9% | 13.7% |
| Selected WACC | 10.8% | |