OPN.WA
Oponeo.pl SA
Price:  
91.20 
PLN
Volume:  
3,242.00
Poland | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OPN.WA WACC - Weighted Average Cost of Capital

The WACC of Oponeo.pl SA (OPN.WA) is 11.6%.

The Cost of Equity of Oponeo.pl SA (OPN.WA) is 12.90%.
The Cost of Debt of Oponeo.pl SA (OPN.WA) is 5.55%.

Range Selected
Cost of equity 11.80% - 14.00% 12.90%
Tax rate 19.70% - 19.80% 19.75%
Cost of debt 4.10% - 7.00% 5.55%
WACC 10.5% - 12.7% 11.6%
WACC

OPN.WA WACC calculation

Category Low High
Long-term bond rate 5.5% 6.0%
Equity market risk premium 6.3% 7.3%
Adjusted beta 1 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.80% 14.00%
Tax rate 19.70% 19.80%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.10% 7.00%
After-tax WACC 10.5% 12.7%
Selected WACC 11.6%

OPN.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 OPN.WA:

cost_of_equity (12.90%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (1) + 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.