The WACC of Everyman Media Group PLC (EMAN.L) is 5.6%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.90% | 7.50% |
| Tax rate | 4.70% - 13.90% | 9.30% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 6.8% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.35 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.90% |
| Tax rate | 4.70% | 13.90% |
| Debt/Equity ratio | 2.67 | 2.67 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 6.8% |
| Selected WACC | 5.6% | |