MERS.QA WACC - Weighted Average Cost of Capital

The WACC of Al Meera Consumer Goods Company QPSC (MERS.QA) is 9.0%.

The Cost of Equity of Al Meera Consumer Goods Company QPSC (MERS.QA) is 9.90%.

The Cost of Debt of Al Meera Consumer Goods Company QPSC (MERS.QA) is 5.40%.

	Range	Selected
Cost of equity	8.90% - 10.90%	9.90%
Tax rate	0.10% - 0.20%	0.15%
Cost of debt	5.20% - 5.60%	5.40%
WACC	8.1% - 9.8%	9.0%

WACC

MERS.QA WACC calculation

Category	Low	High

Long-term bond rate	5.0%	5.5%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.64	0.69

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.90%	10.90%

Tax rate	0.10%	0.20%
Debt/Equity ratio	0.25	0.25
Cost of debt	5.20%	5.60%

After-tax WACC	8.1%	9.8%


Selected WACC	9.0%

MERS.QA'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 MERS.QA:

cost_of_equity (9.90%) = risk_free_rate (5.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.64) + 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.