The WACC of Mercer International Inc (MERC) is 6.7%.
| Range | Selected | |
| Cost of equity | 11.90% - 27.60% | 19.75% |
| Tax rate | 7.20% - 17.60% | 12.40% |
| Cost of debt | 6.30% - 7.00% | 6.65% |
| WACC | 6.2% - 7.2% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.75 | 4.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.90% | 27.60% |
| Tax rate | 7.20% | 17.60% |
| Debt/Equity ratio | 14.39 | 14.39 |
| Cost of debt | 6.30% | 7.00% |
| After-tax WACC | 6.2% | 7.2% |
| Selected WACC | 6.7% | |
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 MERC:
cost_of_equity (19.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.75) + 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.