The WACC of Mitchell Services Ltd (MSV.AX) is 9.0%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.70% | 10.90% |
| Tax rate | 28.90% - 31.00% | 29.95% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.4% - 10.6% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.99 | 1.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.70% |
| Tax rate | 28.90% | 31.00% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.4% | 10.6% |
| Selected WACC | 9.0% | |
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 MSV.AX:
cost_of_equity (10.90%) = risk_free_rate (4.25%) + equity_risk_premium (5.60%) * adjusted_beta (0.99) + 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.