The WACC of Mobile Tornado Group PLC (MBT.L) is 5.2%.
Range | Selected | |
Cost of equity | 4.70% - 8.60% | 6.65% |
Tax rate | 13.70% - 18.90% | 16.30% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.5% - 5.8% | 5.2% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | -0.04 | 0.37 |
Additional risk adjustments | 1.0% | 1.5% |
Cost of equity | 4.70% | 8.60% |
Tax rate | 13.70% | 18.90% |
Debt/Equity ratio | 1.54 | 1.54 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.5% | 5.8% |
Selected WACC | 5.2% | |