Skip to content

Maison Solutions Inc. Class A Common Stock (MSS) — WACC Analysis

WACC Breakdown

Maison Solutions Inc. Class A Common Stock (MSS) has a weighted average cost of capital (WACC) of 20.0%. The cost of equity is 8.9%, derived from a beta of 1.00 and a risk-free rate of 4.7%. The after-tax cost of debt is 33.0%. The capital structure is 15.4% equity and 84.6% debt.

Interpretation

A WACC of 20.0% indicates that the market perceives Maison Solutions Inc. Class A Common Stock as higher-risk, requiring a greater return to compensate investors.

Investors can compare MSS's WACC of 20.0% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

MSS WACC: 20.00% for Maison Solutions Inc. Class A Common Stock

Current inputs imply a 8.90% cost of equity and a 33.03% 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

Maison Solutions Inc. Class A Common Stock Common Stock (MSS) WACC Results
Weighted Average Cost of Capital
20.00%
Cost of Equity
8.90%
Risk-Free Rate4.67%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
33.03%
Pre-Tax Cost of Debt33.03%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 15.44%($1.36M)
Debt: 84.56%($7.46M)
Equity Component
1.37%
15.44% × 8.90%
Debt Component
27.93%
84.56% × 33.03%

Maison Solutions Inc. Class A Common Stock (MSS) WACC in context

Maison Solutions Inc. Class A Common Stock (MSS) currently screens with an estimated WACC of 20.00%. That blends a 8.90% cost of equity, a 33.03% pre-tax cost of debt, and a 15.44% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

What MSS WACC implies

A 20.00% discount rate screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

How this page calculates MSS

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 15.44% 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.

MSS Company Analysis

Review profitability, valuation multiples, filings, and business context.

MSS DCF Valuation

Carry the same discount-rate assumptions into a full DCF model.

Compare against peers

Put the valuation and cost of capital into a peer context.

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.