The WACC of MobilityOne Ltd (MBO.L) is 6.0%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.60% | 8.45% |
| Tax rate | 19.10% - 26.70% | 22.90% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 5.3% - 6.8% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.55 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.60% |
| Tax rate | 19.10% | 26.70% |
| Debt/Equity ratio | 1.76 | 1.76 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 5.3% | 6.8% |
| Selected WACC | 6.0% | |