The WACC of Marshalls PLC (MSLH.L) is 10.3%.
| Range | Selected | |
| Cost of equity | 10.60% - 13.50% | 12.05% |
| Tax rate | 19.90% - 21.00% | 20.45% |
| Cost of debt | 7.10% - 9.00% | 8.05% |
| WACC | 9.1% - 11.5% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.11 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 13.50% |
| Tax rate | 19.90% | 21.00% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 7.10% | 9.00% |
| After-tax WACC | 9.1% | 11.5% |
| Selected WACC | 10.3% | |
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 MSLH.L:
cost_of_equity (12.05%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (1.11) + 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.