Skip to content

Mays (J.W.) Inc (MAYS) — WACC Analysis

WACC Breakdown

Mays (J.W.) Inc (MAYS) has a weighted average cost of capital (WACC) of 6.5%. The cost of equity is 6.9%, derived from a beta of 0.08 and a risk-free rate of 5.2%. The after-tax cost of debt is 2.6%. The capital structure is 92.8% equity and 7.2% debt.

Interpretation

A WACC of 6.5% suggests that the market views Mays (J.W.) Inc as relatively low-risk, with a lower cost of financing.

Investors can compare MAYS's WACC of 6.5% against industry peers to gauge its relative financing costs. A beta of 0.08 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

MAYS WACC: 6.54% for Mays (J.W.) Inc

Current inputs imply a 6.86% cost of equity and a 2.56% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Mays (J.W.) Inc Common Stock (MAYS) WACC Results
Weighted Average Cost of Capital
6.54%
Cost of Equity
6.86%
Risk-Free Rate5.22%
Beta0.08
Market Risk Premium4.23%
Cost of Debt
2.56%
Pre-Tax Cost of Debt2.56%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 92.78%($79.62M)
Debt: 7.22%($6.20M)
Equity Component
6.36%
92.78% × 6.86%
Debt Component
0.18%
7.22% × 2.56%

Mays (J.W.) Inc (MAYS) WACC in context

Mays (J.W.) Inc (MAYS) currently screens with an estimated WACC of 6.54%. That blends a 6.86% cost of equity, a 2.56% pre-tax cost of debt, and a 92.78% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What MAYS WACC implies

A 6.54% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates MAYS

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.08 and equity accounts for 92.78% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.