MNST
Monster Beverage Corp
Price:  
46.61 
USD
Volume:  
8,912,203.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MNST WACC - Weighted Average Cost of Capital

The WACC of Monster Beverage Corp (MNST) is 7.0%.

The Cost of Equity of Monster Beverage Corp (MNST) is 6.95%.
The Cost of Debt of Monster Beverage Corp (MNST) is 14.50%.

Range Selected
Cost of equity 5.80% - 8.10% 6.95%
Tax rate 21.50% - 22.50% 22.00%
Cost of debt 4.50% - 24.50% 14.50%
WACC 5.8% - 8.1% 7.0%
WACC

MNST WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.43 0.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 8.10%
Tax rate 21.50% 22.50%
Debt/Equity ratio 0 0
Cost of debt 4.50% 24.50%
After-tax WACC 5.8% 8.1%
Selected WACC 7.0%