The WACC of MPC Container Ships ASA (MPCC.OL) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.40% | 9.15% |
| Tax rate | 0.20% - 0.20% | 0.20% |
| Cost of debt | 4.00% - 6.40% | 5.20% |
| WACC | 6.9% - 9.4% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.89 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.40% |
| Tax rate | 0.20% | 0.20% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.00% | 6.40% |
| After-tax WACC | 6.9% | 9.4% |
| Selected WACC | 8.1% | |
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 MPCC.OL:
cost_of_equity (9.15%) = risk_free_rate (3.55%) + equity_risk_premium (5.60%) * adjusted_beta (0.89) + 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.