Q: What is Maison Solutions Inc. Class A Common Stock's WACC?

Maison Solutions Inc. Class A Common Stock (MSS) has a Weighted Average Cost of Capital (WACC) of 10.93%. This is calculated using a Cost of Equity of 8.53% (via CAPM with a beta of 1.00) and a pre-tax Cost of Debt of 15.57%, with an equity weight of 36.22% in the capital structure.

Q: Is Maison Solutions Inc. Class A Common Stock's WACC high or low?

Maison Solutions Inc. Class A Common Stock's WACC of 10.93% falls within the typical 8-12% range for mid-cap growth companies. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Q: How is Maison Solutions Inc. Class A Common Stock's WACC calculated?

Maison Solutions Inc. Class A Common Stock's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.53% is derived from the CAPM model using a beta of 1.00. The pre-tax Cost of Debt (Rd) is 15.57%. The capital structure is 36.22% equity and 63.78% debt.

Question 1

What is Maison Solutions Inc. Class A Common Stock's WACC?

Accepted Answer

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

Maison Solutions Inc. Class A Common Stock（MSS）当前估算的 WACC 为 10.93%。其中股权成本为 8.53%，税前债务成本为 15.57%，股权权重为 36.22%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Question 2

Is Maison Solutions Inc. Class A Common Stock's WACC high or low?

Accepted Answer

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

Maison Solutions Inc. Class A Common Stock（MSS）当前估算的 WACC 为 10.93%。其中股权成本为 8.53%，税前债务成本为 15.57%，股权权重为 36.22%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Question 3

How is Maison Solutions Inc. Class A Common Stock's WACC calculated?

Accepted Answer

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

Maison Solutions Inc. Class A Common Stock（MSS）当前估算的 WACC 为 10.93%。其中股权成本为 8.53%，税前债务成本为 15.57%，股权权重为 36.22%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

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

WACC 构成

解读

Maison Solutions Inc. Class A Common Stock（MSS）WACC：10.93%

WACC计算器

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

MSS 公司分析

MSS DCF 估值

继续做同行对比