The WACC of Maintel Holdings PLC (MAI.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 9.00% - 12.40% | 10.70% |
| Tax rate | 17.00% - 21.60% | 19.30% |
| Cost of debt | 4.90% - 7.60% | 6.25% |
| WACC | 7.1% - 9.8% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.84 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 12.40% |
| Tax rate | 17.00% | 21.60% |
| Debt/Equity ratio | 0.67 | 0.67 |
| Cost of debt | 4.90% | 7.60% |
| After-tax WACC | 7.1% | 9.8% |
| Selected WACC | 8.4% | |