MCL.L
Morses Club PLC
Price:  
0.21 
GBP
Volume:  
12,542,000.00
United Kingdom | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MCL.L WACC - Weighted Average Cost of Capital

The WACC of Morses Club PLC (MCL.L) is 7.4%.

The Cost of Equity of Morses Club PLC (MCL.L) is 17.50%.
The Cost of Debt of Morses Club PLC (MCL.L) is 9.05%.

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%
WACC

MCL.L WACC calculation

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%