The WACC of MEDIA AND GAMES INVEST PLC (M8G.DE) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.80% - 12.10% | 10.45% |
| Tax rate | 30.00% - 30.00% | 30.00% |
| Cost of debt | 7.70% - 8.80% | 8.25% |
| WACC | 6.9% - 8.8% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 2.8% | 3.3% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 1.27 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 12.10% |
| Tax rate | 30.00% | 30.00% |
| Debt/Equity ratio | 1.26 | 1.26 |
| Cost of debt | 7.70% | 8.80% |
| After-tax WACC | 6.9% | 8.8% |
| Selected WACC | 7.8% | |
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 M8G.DE:
cost_of_equity (10.45%) = risk_free_rate (3.05%) + equity_risk_premium (5.20%) * adjusted_beta (1.27) + 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.