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 14.85%.

The Cost of Debt of Opus Global Nyrt (OPUS.BD) is 9.90%.

	Range	Selected
Cost of equity	13.00% - 16.70%	14.85%
Tax rate	12.90% - 17.70%	15.30%
Cost of debt	8.10% - 11.70%	9.90%
WACC	10.3% - 13.5%	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	0.84	1.04

Additional risk adjustments	0.0%	0.5%
Cost of equity	13.00%	16.70%

Tax rate	12.90%	17.70%
Debt/Equity ratio	0.83	0.83
Cost of debt	8.10%	11.70%

After-tax WACC	10.3%	13.5%


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 (14.85%) = risk_free_rate (6.65%) + equity_risk_premium (8.40%) * adjusted_beta (0.84) + 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.