MANH
Manhattan Associates Inc
Price:  
194.20 
USD
Volume:  
887,316.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MANH WACC - Weighted Average Cost of Capital

The WACC of Manhattan Associates Inc (MANH) is 6.6%.

The Cost of Equity of Manhattan Associates Inc (MANH) is 9.15%.
The Cost of Debt of Manhattan Associates Inc (MANH) is 5.00%.

Range Selected
Cost of equity 6.30% - 12.00% 9.15%
Tax rate 17.90% - 18.30% 18.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 8.0% 6.6%
WACC

MANH WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.53 1.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 12.00%
Tax rate 17.90% 18.30%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 8.0%
Selected WACC 6.6%

MANH'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 MANH:

cost_of_equity (9.15%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.53) + 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.