OPUS.BD WACC - Weighted Average Cost of Capital

The WACC of Opus Global Nyrt (OPUS.BD) is 11.9%.

The Cost of Equity of Opus Global Nyrt (OPUS.BD) is 21.50%.

The Cost of Debt of Opus Global Nyrt (OPUS.BD) is 9.40%.

	Range	Selected
Cost of equity	16.80% - 26.20%	21.50%
Tax rate	17.10% - 20.60%	18.85%
Cost of debt	9.20% - 9.60%	9.40%
WACC	10.5% - 13.3%	11.9%

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	1.31	2.12

Additional risk adjustments	0.0%	0.5%
Cost of equity	16.80%	26.20%

Tax rate	17.10%	20.60%
Debt/Equity ratio	2.24	2.24
Cost of debt	9.20%	9.60%

After-tax WACC	10.5%	13.3%


Selected WACC	11.9%

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 (21.50%) = risk_free_rate (6.65%) + equity_risk_premium (8.40%) * adjusted_beta (1.31) + 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.