MMA.WA WACC - Weighted Average Cost of Capital

The WACC of Malkowski Martech SA (MMA.WA) is 8.8%.

The Cost of Equity of Malkowski Martech SA (MMA.WA) is 8.55%.

The Cost of Debt of Malkowski Martech SA (MMA.WA) is 13.25%.

	Range	Selected
Cost of equity	7.50% - 9.60%	8.55%
Tax rate	18.90% - 28.00%	23.45%
Cost of debt	4.00% - 22.50%	13.25%
WACC	6.5% - 11.2%	8.8%

WACC

MMA.WA WACC calculation

Category	Low	High

Long-term bond rate	5.5%	6.0%
Equity market risk premium	6.3%	7.3%
Adjusted beta	0.31	0.42

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.50%	9.60%

Tax rate	18.90%	28.00%
Debt/Equity ratio	0.33	0.33
Cost of debt	4.00%	22.50%

After-tax WACC	6.5%	11.2%


Selected WACC	8.8%

MMA.WA'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 MMA.WA:

cost_of_equity (8.55%) = risk_free_rate (5.75%) + equity_risk_premium (6.80%) * adjusted_beta (0.31) + 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.