MAC.L
Marechale Capital PLC
Price:  
1.45 
GBP
Volume:  
270,000.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAC.L WACC - Weighted Average Cost of Capital

The WACC of Marechale Capital PLC (MAC.L) is 6.5%.

The Cost of Equity of Marechale Capital PLC (MAC.L) is 6.45%.
The Cost of Debt of Marechale Capital PLC (MAC.L) is 7.00%.

Range Selected
Cost of equity 5.50% - 7.40% 6.45%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.5% - 7.4% 6.5%
WACC

MAC.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.26 0.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.40%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.00% 7.00%
After-tax WACC 5.5% 7.4%
Selected WACC 6.5%