The WACC of Mortgage Advice Bureau (Holdings) PLC (MAB1.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.90% | 7.50% |
| Tax rate | 16.80% - 19.30% | 18.05% |
| Cost of debt | 4.60% - 5.60% | 5.10% |
| WACC | 6.0% - 8.7% | 7.3% |
| 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 | 16.80% | 19.30% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.60% | 5.60% |
| After-tax WACC | 6.0% | 8.7% |
| Selected WACC | 7.3% | |