Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
As of today (2026-07-30), Camelot Ghana's weighted average cost of capital is 13.57%%. Camelot Ghana's ROIC % is 25.48% (calculated using TTM income statement data).
Camelot Ghana generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
For a comprehensive WACC calculation, please access the WACC Calculator.
Camelot Ghana (XGHA:CMLT) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Camelot Ghana's weighted average cost of capital is 13.57%%. Camelot Ghana's ROIC % is 25.48% (calculated using TTM income statement data).
Camelot Ghana generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.
*Note: The beta of this company cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest annual Interest Expense divided by the latest one-year annual average debt to get the simplified cost of debt.
Related Terms
Camelot Ghana WACC % Historical Data
* Premium members only.
The historical data trend for Camelot Ghana's WACC % can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Specialty Business Services subindustry, Camelot Ghana's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Camelot Ghana WACC % vs Business Services Industry
For the Business Services industry and Industrials sector, Camelot Ghana's WACC % distribution charts can be found below:
* The bar in red indicates where Camelot Ghana's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Camelot Ghana's market capitalization (E) is GHS0.956 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, Camelot Ghana's latest one-year annual average Book Value of Debt (D) is GHS8.156 Mil.
a) weight of equity = E / (E + D) = 0.956 / (0.956 + 8.156) = 0.1049
b) weight of debt = D / (E + D) = 8.156 / (0.956 + 8.156) = 0.8951
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.694%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Camelot Ghana's beta cannot be obtained because it has a price history shorter than 3 years. It will thus be set to 1 as default to calculate WACC.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.694% + 1 * 6% = 10.694%
3. Cost of Debt:
GuruFocus uses latest annual Interest Expense divided by the latest one-year annual average debt to get the simplified cost of debt.
As of Dec. 2025, Camelot Ghana's interest expense (positive number) was GHS1.564 Mil. Its total Book Value of Debt (D) is GHS8.156 Mil.
Cost of Debt = 1.564 / 8.156 = 19.1761%.
4. Multiply by one minus annual Tax Rate:
GuruFocus uses the most recent annual Tax Expense divided by the most recent annual Pre-Tax Income to calculate the tax rate. The calculated annual tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated annual Tax Rate = 1.233 / 4.489 = 27.47%.
Camelot Ghana's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.1049
*
10.694%
+
0.8951
*
19.1761%
*
(1 - 27.47%)
=
13.57%
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Camelot Ghana (XGHA:CMLT) has a WACC % of 13.57% as of Jul. 30, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Camelot Ghana and its competitors. This is 91% above median its historical median of 7.12. Over the past decade, Camelot Ghana's WACC % has ranged from 0.46 to 17.43.
Is Camelot Ghana's WACC % too high?
Camelot Ghana's current WACC % of 13.57% is 91% above median its 10-year median of 7.12. Over the past 10 years, this metric has ranged from a low of 0.46 to a high of 17.43. The Business Services industry median WACC % is 7.23. Camelot Ghana's value of 13.57% is 87.7% above this industry median. Overall, Camelot Ghana has a GF Score™ of 49/100, reflecting its overall financial health beyond just this single metric.
How does Camelot Ghana's WACC % compare to CTAS and CPRT?
Camelot Ghana's WACC % of 13.57% can be compared against companies in the Business Services industry. The industry median WACC % is 7.23. Camelot Ghana's value of 13.57% is 87.7% above this benchmark. Historically, Camelot Ghana's own WACC % has ranged from 0.46 to 17.43 over the past decade. While the company's 10-year median is 7.12 vs. the industry median of 7.23, Camelot Ghana has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Business Services company?
The median WACC % among Business Services companies is 7.23, based on 1,113 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Camelot Ghana's current WACC % of 13.57% is 87.7% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Camelot Ghana and its competitors. For the Business Services industry, the median WACC % is 7.23 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Camelot Ghana's current WACC % is 13.57%, which is 91% above median its own 10-year median of 7.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Camelot Ghana stock overvalued right now?
Camelot Ghana (XGHA:CMLT) has a current WACC % of 13.57%. The stock's GF Value™ is GHS0.27, compared to a current price of GHS0.14 — trading 48.1% below its estimated fair value. The current WACC % is 13.57%, which is 91% above median its 10-year median of 7.12 and 87.7% above the Business Services industry median of 7.23. Camelot Ghana's overall GF Score™ is 49/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Camelot Ghana (XGHA:CMLT), the current WACC % is 13.57% as of Jul. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Camelot Ghana (XGHA:CMLT) Overvalued in 2026?
Based on GuruFocus' analysis, Camelot Ghana stock appears to be undervalued.
The current stock price of GHS0.14 is trading 48.1% below its estimated GF Value™ of GHS0.27.
Key valuation signals for XGHA:CMLT:
WACC %: 13.57% (91% above median its 10-year median of 7.12)
GF Value™: GHS0.27 vs. price of GHS0.14 (48.1% below fair value)
Industry Position: 87.7% above the Business Services median
No single metric tells the full story. See the XGHA:CMLT stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Camelot Ghana Ltd engages in the printing of security documents and business forms. It is involved in security printing, business forms manufacture, and design facility. The company focuses on three production lines: security stationery, continuous and cut sheet stationery, and Local Government. Under the security stationary, the company offers cheque printing, voucher printing, ticket printing, etc. Under the continuous and cut sheet stationery the company offers Insurance Company Forms, Optical Character Recognition (OCR) Forms, Bankers Drafts, Listing Paper - standard and special size, and Airline Board Passes. Under the Local Government stationary, the company offers council tax forms, poll cards, electoral ballot papers, revenue collection tickets, receipts, payroll stationery, etc.
49GF Score
Get the complete analysis for XGHA:CMLT
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XGHA:CMLT has been successfully added to your 
