Catalyst Media GroupLSE:CMX 40 WACC % is 2.63% as of Jun. 30, 2026, which is 63% below its 10-year median of 7.14. GuruFocus rates LSE:CMX with a GF Score™ of 40/100 and a GF Value™ of £0.55 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 870 Travel & Leisure companies, Catalyst Media Group ranks better than 91.72% on this metric.
As of today (2026-06-30), Catalyst Media Group's weighted average cost of capital is 2.63%%. Catalyst Media Group's ROIC % is -0.48% (calculated using TTM income statement data).
Catalyst Media Group earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Catalyst Media Group (LSE:CMX) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Catalyst Media Group's weighted average cost of capital is 2.63%%. Catalyst Media Group's ROIC % is -0.48% (calculated using TTM income statement data).
Catalyst Media Group earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Gambling subindustry, Catalyst Media Group's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Catalyst Media Group WACC % vs Travel & Leisure Industry
For the Travel & Leisure industry and Consumer Cyclical sector, Catalyst Media Group's WACC % distribution charts can be found below:
* The bar in red indicates where Catalyst Media Group's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Catalyst Media Group's market capitalization (E) is £8.862 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, Catalyst Media Group's latest one-year semi-annual average Book Value of Debt (D) is £0 Mil.
a) weight of equity = E / (E + D) = 8.862 / (8.862 + 0) = 1
b) weight of debt = D / (E + D) = 0 / (8.862 + 0) = 0
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.9416%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Catalyst Media Group's beta is -0.3856.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.9416% + -0.3856 * 6% = 2.628%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Dec. 2025, Catalyst Media Group's interest expense (positive number) was £-0 Mil. Its total Book Value of Debt (D) is £0 Mil.
Cost of Debt = -0 / 0 = %.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = -0.035 / 0.607 = -5.77%, which is less than 0%. Therefore it's set to 0%.
Catalyst Media Group's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
1
*
2.628%
+
0
*
%
*
(1 - 0%)
=
2.63%
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Catalyst Media Group (LSE:CMX) has a WACC % of 2.63% as of Jun. 30, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Catalyst Media Group and its competitors. This is 63% below median its historical median of 7.14. According to the industry distribution chart, Catalyst Media Group ranks #72 out of 870 companies in the Travel & Leisure industry, placing it in the top 8.3%.
Is Catalyst Media Group's WACC % too high?
Catalyst Media Group's current WACC % of 2.63% is 63% below median its 10-year median of 7.14. The Travel & Leisure industry median WACC % is 7.69. Catalyst Media Group's value of 2.63% is 65.8% below this industry median. Based on the distribution chart, Catalyst Media Group ranks #72 out of 870 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, Catalyst Media Group has a GF Score™ of 40/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Catalyst Media Group's WACC % compare to FLUT and DKNG?
According to the Travel & Leisure industry distribution chart, Catalyst Media Group ranks #72 out of 870 companies for WACC %. This places Catalyst Media Group in the top 8% of its industry — outperforming the majority of peers. The industry median WACC % is 7.69. Catalyst Media Group's value of 2.63% is 65.8% below this benchmark. While the company's 10-year median is 7.14 vs. the industry median of 7.69, Catalyst Media Group has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Travel & Leisure company?
The median WACC % among Travel & Leisure companies is 7.69, based on 870 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Catalyst Media Group's current WACC % of 2.63% is 65.8% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Catalyst Media Group and its competitors. For the Travel & Leisure industry, the median WACC % is 7.69 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Catalyst Media Group's current WACC % is 2.63%, which is 63% below median its own 10-year median of 7.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Catalyst Media Group stock overvalued right now?
Based on GuruFocus' analysis, Catalyst Media Group (LSE:CMX) is currently considered Modestly Undervalued. The stock's GF Value™ is £0.55, compared to a current price of £0.43 — trading 22.7% below its estimated fair value. The current WACC % is 2.63%, which is 63% below median its 10-year median of 7.14 and 65.8% below the Travel & Leisure industry median of 7.69. Catalyst Media Group's overall GF Score™ is 40/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Catalyst Media Group (LSE:CMX), the current WACC % is 2.63% as of Jun. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Catalyst Media Group (LSE:CMX) Overvalued in 2026?
Based on GuruFocus' analysis, Catalyst Media Group stock appears to be undervalued.
The current stock price of £0.43 is trading 22.7% below its estimated GF Value™ of £0.55.
GuruFocus considers Catalyst Media Group to be Modestly Undervalued.
Key valuation signals for LSE:CMX:
WACC %: 2.63% (63% below median its 10-year median of 7.14)
GF Value™: £0.55 vs. price of £0.43 (22.7% below fair value)
Industry Position: 65.8% below the Travel & Leisure median (#72 of 870)
No single metric tells the full story. See the LSE:CMX stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Catalyst Media Group plc operates as an investment company and has an investment in a business that provides betting content and services through two divisions: Racing Content & Services, supplying live horse and greyhound racing pictures, commentary, data and pricing, and Content Creation, which includes esports products under the H2H Esports brand and numbers-based betting products such as 49's, Fast 15's and 39's. The Group operates in a single reportable segment as an investment company.
40GF Score
Get the complete analysis for LSE:CMX
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
LSE:CMX has been successfully added to your 
