Skip to content

The Marcus Corporation (MCS) — WACC Analysis

WACC Breakdown

The Marcus Corporation (MCS) has a weighted average cost of capital (WACC) of 8.2%. The cost of equity is 8.6%, derived from a beta of 0.69 and a risk-free rate of 5.2%. The after-tax cost of debt is 5.8%. The capital structure is 85.0% equity and 15.0% debt.

Interpretation

A WACC of 8.2% is moderate, reflecting the market's balanced risk assessment of The Marcus Corporation.

Investors can compare MCS's WACC of 8.2% against industry peers to gauge its relative financing costs. A beta of 0.69 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

MCS WACC: 8.17% for The Marcus Corporation

Current inputs imply a 8.58% cost of equity and a 7.40% 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

The Marcus Corporation Common Stock (MCS) WACC Results
Weighted Average Cost of Capital
8.17%
Cost of Equity
8.58%
Risk-Free Rate5.22%
Beta0.69
Market Risk Premium4.23%
Cost of Debt
5.85%
Pre-Tax Cost of Debt7.40%
Tax Rate21.00%
Tax Shield1.55%
Capital Structure
Equity: 85.03%($847.27M)
Debt: 14.97%($149.12M)
Equity Component
7.29%
85.03% × 8.58%
Debt Component
0.87%
14.97% × 5.85%

The Marcus Corporation (MCS) WACC in context

The Marcus Corporation (MCS) currently screens with an estimated WACC of 8.17%. That blends a 8.58% cost of equity, a 7.40% pre-tax cost of debt, and a 85.03% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What MCS WACC implies

A 8.17% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates MCS

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.69 and equity accounts for 85.03% 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.