The WACC of Money3 Corp Ltd (MNY.AX) is 6.0%.
| Range | Selected | |
| Cost of equity | 6.90% - 12.10% | 9.50% |
| Tax rate | 29.60% - 30.00% | 29.80% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.9% - 7.1% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 4.1% | 4.6% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.5 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 12.10% |
| Tax rate | 29.60% | 30.00% |
| Debt/Equity ratio | 1.42 | 1.42 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.9% | 7.1% |
| Selected WACC | 6.0% | |
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 MNY.AX:
cost_of_equity (9.50%) = risk_free_rate (4.35%) + equity_risk_premium (6.00%) * adjusted_beta (0.5) + 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.