The WACC of Icon Offshore Bhd (ICON.KL) is 11.9%.
| Range | Selected | |
| Cost of equity | 10.40% - 14.60% | 12.50% |
| Tax rate | 24.00% - 24.00% | 24.00% |
| Cost of debt | 5.70% - 20.80% | 13.25% |
| WACC | 8.9% - 14.9% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 3.8% | 4.3% |
| Equity market risk premium | 6.9% | 7.8% |
| Adjusted beta | 0.97 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 14.60% |
| Tax rate | 24.00% | 24.00% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 5.70% | 20.80% |
| After-tax WACC | 8.9% | 14.9% |
| Selected WACC | 11.9% | |