The WACC of John Menzies PLC (MNZS.L) is 5.6%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.90% | 9.20% |
| Tax rate | 45.60% - 48.90% | 47.25% |
| Cost of debt | 5.10% - 6.20% | 5.65% |
| WACC | 4.8% - 6.4% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.58 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.90% |
| Tax rate | 45.60% | 48.90% |
| Debt/Equity ratio | 1.35 | 1.35 |
| Cost of debt | 5.10% | 6.20% |
| After-tax WACC | 4.8% | 6.4% |
| Selected WACC | 5.6% | |
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 MNZS.L:
cost_of_equity (9.20%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.58) + 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.