The WACC of Everyman Media Group PLC (EMAN.L) is 5.4%.
| Range | Selected | |
| Cost of equity | 5.90% - 7.70% | 6.80% |
| Tax rate | 4.70% - 13.90% | 9.30% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 6.5% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.32 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 7.70% |
| 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% | 6.5% |
| Selected WACC | 5.4% | |