The WACC of Studio City International Holdings Ltd (MSC) is 6.7%.
| Range | Selected | |
| Cost of equity | 8.50% - 12.00% | 10.25% |
| Tax rate | 0.10% - 3.10% | 1.60% |
| Cost of debt | 4.70% - 7.00% | 5.85% |
| WACC | 5.5% - 7.9% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 12.00% |
| Tax rate | 0.10% | 3.10% |
| Debt/Equity ratio | 3.63 | 3.63 |
| Cost of debt | 4.70% | 7.00% |
| After-tax WACC | 5.5% | 7.9% |
| Selected WACC | 6.7% | |
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 MSC:
cost_of_equity (10.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1) + 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.