The WACC of Mhp Se (MHPC.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 12.10% - 16.60% | 14.35% |
| Tax rate | 8.00% - 11.60% | 9.80% |
| Cost of debt | 7.60% - 8.40% | 8.00% |
| WACC | 8.2% - 9.6% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.49 | 1.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.10% | 16.60% |
| Tax rate | 8.00% | 11.60% |
| Debt/Equity ratio | 3.23 | 3.23 |
| Cost of debt | 7.60% | 8.40% |
| After-tax WACC | 8.2% | 9.6% |
| Selected WACC | 8.9% | |
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 MHPC.L:
cost_of_equity (14.35%) = risk_free_rate (4.25%) + equity_risk_premium (6.00%) * adjusted_beta (1.49) + 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.