MNIN.TA WACC - Weighted Average Cost of Capital

The WACC of Mendelson Infrastructures and Industries Ltd (MNIN.TA) is 8.3%.

The Cost of Equity of Mendelson Infrastructures and Industries Ltd (MNIN.TA) is 10.15%.

The Cost of Debt of Mendelson Infrastructures and Industries Ltd (MNIN.TA) is 5.05%.

	Range	Selected
Cost of equity	8.90% - 11.40%	10.15%
Tax rate	23.20% - 27.90%	25.55%
Cost of debt	4.20% - 5.90%	5.05%
WACC	7.2% - 9.3%	8.3%

WACC

MNIN.TA WACC calculation

Category	Low	High

Long-term bond rate	4.8%	5.3%
Equity market risk premium	6.1%	7.1%
Adjusted beta	0.66	0.78

Additional risk adjustments	0.0%	0.5%
Cost of equity	8.90%	11.40%

Tax rate	23.20%	27.90%
Debt/Equity ratio	0.41	0.41
Cost of debt	4.20%	5.90%

After-tax WACC	7.2%	9.3%


Selected WACC	8.3%

MNIN.TA'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 MNIN.TA:

cost_of_equity (10.15%) = risk_free_rate (5.05%) + equity_risk_premium (6.60%) * adjusted_beta (0.66) + 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.