The WACC of Medmen Enterprises Inc (MMEN.CN) is 7.3%.
| Range | Selected | |
| Cost of equity | 13.50% - 22.40% | 17.95% |
| Tax rate | 2.60% - 3.90% | 3.25% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.1% - 7.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.03 | 2.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.50% | 22.40% |
| Tax rate | 2.60% | 3.90% |
| Debt/Equity ratio | 22.11 | 22.11 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.1% | 7.4% |
| Selected WACC | 7.3% | |
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 MMEN.CN:
cost_of_equity (17.95%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (2.03) + 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.