The WACC of Atlas Mara Ltd (ATMA.L) is 5.9%.
| Range | Selected | |
| Cost of equity | 45.10% - 123.80% | 84.45% |
| Tax rate | 6.90% - 31.60% | 19.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 6.2% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 2.4% | 2.9% |
| Equity market risk premium | 4.8% | 5.8% |
| Adjusted beta | 8.81 | 20.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 45.10% | 123.80% |
| Tax rate | 6.90% | 31.60% |
| Debt/Equity ratio | 42.41 | 42.41 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 6.2% |
| Selected WACC | 5.9% | |