The WACC of Millennium Cell Inc (MCELQ) is 20.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 6.90% | 6.15% |
| Tax rate | 3.20% - 3.90% | 3.55% |
| Cost of debt | 7.00% - 34.60% | 20.80% |
| WACC | 6.8% - 33.3% | 20.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.33 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 6.90% |
| Tax rate | 3.20% | 3.90% |
| Debt/Equity ratio | 66873.84 | 66873.84 |
| Cost of debt | 7.00% | 34.60% |
| After-tax WACC | 6.8% | 33.3% |
| Selected WACC | 20.0% | |
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 MCELQ:
cost_of_equity (6.15%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.33) + 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.