The WACC of Merchants Trust PLC (MRCH.L) is 10.9%.
| Range | Selected | |
| Cost of equity | 10.30% - 13.20% | 11.75% |
| Tax rate | 0.20% - 0.70% | 0.45% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 9.6% - 12.2% | 10.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.06 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.30% | 13.20% |
| Tax rate | 0.20% | 0.70% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 9.6% | 12.2% |
| Selected WACC | 10.9% | |
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 MRCH.L:
cost_of_equity (11.75%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.06) + 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.