OPUS.BD WACC - Weighted Average Cost of Capital

The WACC of Opus Global Nyrt (OPUS.BD) is 11.8%.

The Cost of Equity of Opus Global Nyrt (OPUS.BD) is 14.95%.

The Cost of Debt of Opus Global Nyrt (OPUS.BD) is 9.05%.

	Range	Selected
Cost of equity	12.70% - 17.20%	14.95%
Tax rate	12.90% - 17.70%	15.30%
Cost of debt	8.10% - 10.00%	9.05%
WACC	10.2% - 13.3%	11.8%

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	0.79	1.1

Additional risk adjustments	0.0%	0.5%
Cost of equity	12.70%	17.20%

Tax rate	12.90%	17.70%
Debt/Equity ratio	0.77	0.77
Cost of debt	8.10%	10.00%

After-tax WACC	10.2%	13.3%


Selected WACC	11.8%

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 (14.95%) = risk_free_rate (6.65%) + equity_risk_premium (8.40%) * adjusted_beta (0.79) + 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.