Skip to content

Modine Manufacturing Co (MOD) — WACC Analysis

WACC Breakdown

Modine Manufacturing Co (MOD) has a weighted average cost of capital (WACC) of 11.4%. The cost of equity is 11.8%, derived from a beta of 1.82 and a risk-free rate of 5.2%. The after-tax cost of debt is 4.9%. The capital structure is 94.9% equity and 5.1% debt.

Interpretation

A WACC of 11.4% is moderate, reflecting the market's balanced risk assessment of Modine Manufacturing Co.

Investors can compare MOD's WACC of 11.4% against industry peers to gauge its relative financing costs. A beta of 1.82 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

MOD WACC: 11.41% for Modine Manufacturing Co

Current inputs imply a 11.76% cost of equity and a 6.17% 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

Modine Manufacturing Co Common Stock (MOD) WACC Results
Weighted Average Cost of Capital
11.41%
Cost of Equity
11.76%
Risk-Free Rate5.22%
Beta1.82
Market Risk Premium4.23%
Cost of Debt
4.88%
Pre-Tax Cost of Debt6.17%
Tax Rate21.00%
Tax Shield1.30%
Capital Structure
Equity: 94.87%($9643.14M)
Debt: 5.13%($521.70M)
Equity Component
11.16%
94.87% × 11.76%
Debt Component
0.25%
5.13% × 4.88%

Modine Manufacturing Co (MOD) WACC in context

Modine Manufacturing Co (MOD) currently screens with an estimated WACC of 11.41%. That blends a 11.76% cost of equity, a 6.17% pre-tax cost of debt, and a 94.87% 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 MOD WACC implies

A 11.41% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates MOD

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.82 and equity accounts for 94.87% 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.