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% | |