The WACC of Macfarlane Group PLC (MACF.L) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.50% | 8.65% |
| Tax rate | 21.50% - 23.50% | 22.50% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 6.1% - 9.2% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.50% |
| Tax rate | 21.50% | 23.50% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 6.1% | 9.2% |
| Selected WACC | 7.6% | |