The WACC of Macau Property Opportunities Fund Ltd (MPO.L) is 5.8%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.70% | 8.70% |
| Tax rate | 10.00% - 10.40% | 10.20% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.3% - 7.2% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.70% |
| Tax rate | 10.00% | 10.40% |
| Debt/Equity ratio | 3.6 | 3.6 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.3% | 7.2% |
| Selected WACC | 5.8% | |