MTC
MMTEC Inc
Price:  
1.02 
USD
Volume:  
63,954.00
China | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTC WACC - Weighted Average Cost of Capital

The WACC of MMTEC Inc (MTC) is 5.9%.

The Cost of Equity of MMTEC Inc (MTC) is 8.65%.
The Cost of Debt of MMTEC Inc (MTC) is 5.00%.

Range Selected
Cost of equity 6.40% - 10.90% 8.65%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.9% - 6.9% 5.9%
WACC

MTC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.54 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 10.90%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1.24 1.24
Cost of debt 5.00% 5.00%
After-tax WACC 4.9% 6.9%
Selected WACC 5.9%

MTC's CAPM model and how its cost of Equity is calculated

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 MTC:

cost_of_equity (8.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.54) + 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.