OPUS.BD WACC - Weighted Average Cost of Capital

The WACC of Opus Global Nyrt (OPUS.BD) is 11.4%.

The Cost of Equity of Opus Global Nyrt (OPUS.BD) is 14.15%.

The Cost of Debt of Opus Global Nyrt (OPUS.BD) is 8.85%.

	Range	Selected
Cost of equity	12.30% - 16.00%	14.15%
Tax rate	16.00% - 19.40%	17.70%
Cost of debt	6.00% - 11.70%	8.85%
WACC	9.4% - 13.4%	11.4%

WACC

OPUS.BD WACC calculation

Category	Low	High

Long-term bond rate	6.4%	6.9%
Equity market risk premium	7.9%	8.9%
Adjusted beta	0.75	0.97

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.30%	16.00%

Tax rate	16.00%	19.40%
Debt/Equity ratio	0.66	0.66
Cost of debt	6.00%	11.70%

After-tax WACC	9.4%	13.4%


Selected WACC	11.4%

OPUS.BD'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 OPUS.BD:

cost_of_equity (14.15%) = risk_free_rate (6.65%) + equity_risk_premium (8.40%) * adjusted_beta (0.75) + 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.