OPN.WA WACC - Weighted Average Cost of Capital

The WACC of Oponeo.pl SA (OPN.WA) is 11.5%.

The Cost of Equity of Oponeo.pl SA (OPN.WA) is 12.80%.

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

	Range	Selected
Cost of equity	11.60% - 14.00%	12.80%
Tax rate	19.70% - 19.80%	19.75%
Cost of debt	4.10% - 7.00%	5.55%
WACC	10.3% - 12.7%	11.5%

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	0.96	1.02

Additional risk adjustments	0.0%	0.5%
Cost of equity	11.60%	14.00%

Tax rate	19.70%	19.80%
Debt/Equity ratio	0.18	0.18
Cost of debt	4.10%	7.00%

After-tax WACC	10.3%	12.7%


Selected WACC	11.5%

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 (12.80%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.96) + 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.