Value Sense
MNSO
MINISO Group Holding Limited (MNSO)
Last Price$19.92.4%
Market Cap$6,159.2M
WACC
8.2%
Cost of Equity
8.5%
Cost of Debt
0.6%
Debt to Equity
4.7%
Beta
1.0
Stock quality
6/10
Good
MNSO
is 184.9% undervalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

MNSO WACC

Recent WACC calculation

as of Mar 11, 2025
Cost of Equity
% share of Total Capital
8.5%
95.5%
Risk-free rate
4.3%
Beta
0.7
Equity Risk Premium
4.6%
Country risk premium
1.0%
Cost of Debt (after-tax)
% share of Total Capital
0.6%
4.5%
Average Cost of Debt
0.8%
Effective Tax Rate
24.8%
WACC
8.2%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

MNSO Cost of Equity

Recent Cost of Equity calculation

as of Mar 11, 2025
Risk-free rate
4.3%
Beta
0.7
Equity risk premium
4.6%
Country risk premium
1.0%
Cost of Equity
8.5%

Cost of Equity dynamics

MNSO vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

MINISO Group Holding Limited logo
MINISO Group Holding LimitedMNSO
8.2%
(1.8%)
39.3%
15.4%
Median Peer Set
8.8%
17.6%
34.5%
8.8%
MercadoLibre, Inc. logo
MercadoLibre, Inc.MELI
13.1%
43.6%
91.9%
9.2%
Carvana Co. logo
Carvana Co.CVNA
11.5%
26.9%
(58.3%)
1.5%
Sea Limited logo
Sea LimitedSE
10.6%
28.8%
174.1%
2.6%
Coupang, Inc. logo
Coupang, Inc.CPNG
9.3%
24.1%
(88.7%)
0.5%
Amazon.com, Inc. logo
Amazon.com, Inc.AMZN
9.2%
11.0%
91.9%
9.3%
PDD Holdings Inc. logo
PDD Holdings Inc.PDD
8.3%
80.0%
56.5%
24.2%
Alibaba Group Holding Limited logo
Alibaba Group Holding LimitedBABA
7.8%
3.5%
7.5%
8.5%
O'Reilly Automotive, Inc. logo
O'Reilly Automotive, Inc.ORLY
7.7%
5.7%
5.4%
14.3%
JD.com, Inc. logo
JD.com, Inc.JD
7.2%
(1.6%)
119.8%
2.2%
AutoZone, Inc. logo
AutoZone, Inc.AZO
6.4%
5.9%
12.6%
14.4%

Explore more intrinsic value tools hub for MNSO

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is MINISO Group Holding Limited's discount rate as of Mar 11, 2025?

As of Mar 11, 2025, MINISO Group Holding Limited's discount rate is 8.18%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in MINISO Group Holding Limited's capital structure and risk profile.

What is MINISO Group Holding Limited's weighted average cost of capital (WACC)?

MINISO Group Holding Limited's WACC as of Mar 11, 2025, is 8.18%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is MINISO Group Holding Limited's cost of equity?

MINISO Group Holding Limited's cost of equity is 8.5%, as of Mar 11, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.