The WACC of Morses Club PLC (MCL.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 11.90% - 23.10% | 17.50% |
| Tax rate | 19.50% - 20.90% | 20.20% |
| Cost of debt | 4.60% - 13.50% | 9.05% |
| WACC | 3.9% - 10.9% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.32 | 2.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.90% | 23.10% |
| Tax rate | 19.50% | 20.90% |
| Debt/Equity ratio | 48.49 | 48.49 |
| Cost of debt | 4.60% | 13.50% |
| After-tax WACC | 3.9% | 10.9% |
| Selected WACC | 7.4% | |