The WACC of MobilityOne Ltd (MBO.L) is 6.1%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.70% | 9.30% |
| Tax rate | 19.10% - 26.70% | 22.90% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 5.3% - 6.9% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.65 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.70% |
| Tax rate | 19.10% | 26.70% |
| Debt/Equity ratio | 2.23 | 2.23 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 5.3% | 6.9% |
| Selected WACC | 6.1% | |