MCM.MC WACC - Weighted Average Cost of Capital
The WACC of Miquel Y Costas & Miquel SA (MCM.MC) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.8% - 8.9% | 7.85% |
| Tax rate | 23.2% - 23.7% | 23.45% |
| Cost of debt | 4.0% - 4.5% | 4.25% |
| WACC | 6.5% - 8.4% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 7.4% | 8.4% |
| Adjusted beta | 0.5 | 0.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.8% | 8.9% |
| Tax rate | 23.2% | 23.7% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.0% | 4.5% |
| After-tax WACC | 6.5% | 8.4% |
| Selected WACC | 7.5% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| MCM.MC | Miquel Y Costas & Miquel SA | 0.09 | 0.35 | 0.32 |
| ALKIM.IS | Alkim Alkali Kimya AS | 0.02 | 0.42 | 0.42 |
| CPHN.SW | CPH Chemie und Papier Holding AG | 0.05 | 0.53 | 0.51 |
| CRPR.L | James Cropper PLC | 1.64 | 0.64 | 0.28 |
| GRG1L.VS | Grigeo AB | 0.06 | 0.36 | 0.34 |
| IBG.MC | Iberpapel Gestion SA | 0.34 | 0.18 | 0.14 |
| KMP.WA | Przedsiebiorstwo Produkcyjno Handlowe Kompap SA | 0.11 | 0.16 | 0.15 |
| NDT.MI | Neodecortech SpA | 1.08 | 0.32 | 0.18 |
| NPAPER.ST | Nordic Paper Holding AB | 0.47 | 0.19 | 0.14 |
| RROS.ST | Rottneros AB | 0.45 | 0.72 | 0.54 |
| Low | High | |
| Unlevered beta | 0.24 | 0.33 |
| Relevered beta | 0.25 | 0.36 |
| Adjusted relevered beta | 0.5 | 0.57 |
MCM.MC'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 MCM.MC:
cost_of_equity (7.85%) = risk_free_rate (3.35%) + equity_risk_premium (7.90%) * adjusted_beta (0.5) + 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.