The WACC of Made.Com Group PLC (MADE.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 9.60% - 11.60% | 10.60% |
| Tax rate | 13.20% - 18.30% | 15.75% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.0% - 8.9% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.94 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 11.60% |
| Tax rate | 13.20% | 18.30% |
| Debt/Equity ratio | 0.83 | 0.83 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.0% | 8.9% |
| Selected WACC | 8.5% | |