MTL.TO
Mullen Group Ltd
Price:  
13.32 
CAD
Volume:  
48,982.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTL.TO WACC - Weighted Average Cost of Capital

The WACC of Mullen Group Ltd (MTL.TO) is 7.0%.

The Cost of Equity of Mullen Group Ltd (MTL.TO) is 9.95%.
The Cost of Debt of Mullen Group Ltd (MTL.TO) is 4.80%.

Range Selected
Cost of equity 8.80% - 11.10% 9.95%
Tax rate 25.10% - 25.50% 25.30%
Cost of debt 4.60% - 5.00% 4.80%
WACC 6.4% - 7.7% 7.0%
WACC

MTL.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.12 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.10%
Tax rate 25.10% 25.50%
Debt/Equity ratio 0.86 0.86
Cost of debt 4.60% 5.00%
After-tax WACC 6.4% 7.7%
Selected WACC 7.0%

MTL.TO'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 MTL.TO:

cost_of_equity (9.95%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.12) + 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.