The WACC of Mobico Group PLC (MCG.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 10.10% - 14.40% | 12.25% |
| Tax rate | 15.70% - 23.00% | 19.35% |
| Cost of debt | 4.00% - 15.80% | 9.90% |
| WACC | 5.0% - 12.7% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.03 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 14.40% |
| Tax rate | 15.70% | 23.00% |
| Debt/Equity ratio | 3.11 | 3.11 |
| Cost of debt | 4.00% | 15.80% |
| After-tax WACC | 5.0% | 12.7% |
| Selected WACC | 8.9% | |