The WACC of Catalyst Media Group PLC (CMX.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.40% | 6.50% |
| Tax rate | 0.80% - 1.60% | 1.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.27 | 0.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.40% |
| Tax rate | 0.80% | 1.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 7.4% |
| Selected WACC | 6.5% | |