The WACC of Mobico Group PLC (MCG.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 7.30% - 13.60% | 10.45% |
| Tax rate | 19.20% - 28.00% | 23.60% |
| Cost of debt | 4.50% - 12.50% | 8.50% |
| WACC | 4.1% - 9.5% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.56 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 13.60% |
| Tax rate | 19.20% | 28.00% |
| Debt/Equity ratio | 8.06 | 8.06 |
| Cost of debt | 4.50% | 12.50% |
| After-tax WACC | 4.1% | 9.5% |
| Selected WACC | 6.8% | |
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 MCG.L:
cost_of_equity (10.45%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.56) + 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.