The WACC of CMC Markets PLC (CMCX.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.80% | 9.50% |
| Tax rate | 20.50% - 21.10% | 20.80% |
| Cost of debt | 4.60% - 13.50% | 9.05% |
| WACC | 8.1% - 10.8% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.71 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.80% |
| Tax rate | 20.50% | 21.10% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.60% | 13.50% |
| After-tax WACC | 8.1% | 10.8% |
| Selected WACC | 9.5% | |