MDF.TO WACC - Weighted Average Cost of Capital

The WACC of mdf Commerce Inc (MDF.TO) is 6.1%.

The Cost of Equity of mdf Commerce Inc (MDF.TO) is 6.15%.

The Cost of Debt of mdf Commerce Inc (MDF.TO) is 5.60%.

	Range	Selected
Cost of equity	5.20% - 7.10%	6.15%
Tax rate	14.90% - 18.90%	16.90%
Cost of debt	4.20% - 7.00%	5.60%
WACC	5.1% - 7.1%	6.1%

WACC

MDF.TO WACC calculation

Category	Low	High

Long-term bond rate	3.2%	3.7%
Equity market risk premium	5.1%	6.1%
Adjusted beta	0.39	0.49

Additional risk adjustments	0.0%	0.5%
Cost of equity	5.20%	7.10%

Tax rate	14.90%	18.90%
Debt/Equity ratio	0.04	0.04
Cost of debt	4.20%	7.00%

After-tax WACC	5.1%	7.1%


Selected WACC	6.1%

MDF.TO'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 MDF.TO:

cost_of_equity (6.15%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (0.39) + 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.