The WACC of Morses Club PLC (MCL.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 11.40% - 24.00% | 17.70% |
| Tax rate | 19.50% - 20.90% | 20.20% |
| Cost of debt | 4.60% - 13.50% | 9.05% |
| WACC | 3.8% - 11.0% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.23 | 2.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.40% | 24.00% |
| Tax rate | 19.50% | 20.90% |
| Debt/Equity ratio | 48.49 | 48.49 |
| Cost of debt | 4.60% | 13.50% |
| After-tax WACC | 3.8% | 11.0% |
| Selected WACC | 7.4% | |
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 MCL.L:
cost_of_equity (17.70%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.23) + 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.