The WACC of Maintel Holdings PLC (MAI.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.50% | 8.50% |
| Tax rate | 17.00% - 21.60% | 19.30% |
| Cost of debt | 5.60% - 7.10% | 6.35% |
| WACC | 6.3% - 7.9% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.59 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.50% |
| Tax rate | 17.00% | 21.60% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 5.60% | 7.10% |
| After-tax WACC | 6.3% | 7.9% |
| Selected WACC | 7.1% | |
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 MAI.L:
cost_of_equity (8.50%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.59) + 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.