The WACC of Monrif SpA (MON.MI) is 6.0%.
| Range | Selected | |
| Cost of equity | 19.40% - 49.70% | 34.55% |
| Tax rate | 28.50% - 39.70% | 34.10% |
| Cost of debt | 4.50% - 4.90% | 4.70% |
| WACC | 4.7% - 7.3% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 8.3% | 9.3% |
| Adjusted beta | 1.9 | 4.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.40% | 49.70% |
| Tax rate | 28.50% | 39.70% |
| Debt/Equity ratio | 9.78 | 9.78 |
| Cost of debt | 4.50% | 4.90% |
| After-tax WACC | 4.7% | 7.3% |
| 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 MON.MI:
cost_of_equity (34.55%) = risk_free_rate (3.95%) + equity_risk_premium (8.80%) * adjusted_beta (1.9) + 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.