The WACC of Mediclinic International PLC (MDC.L) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.60% | 7.45% |
| Tax rate | 7.30% - 13.00% | 10.15% |
| Cost of debt | 4.00% - 5.70% | 4.85% |
| WACC | 5.2% - 7.1% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.60% |
| Tax rate | 7.30% | 13.00% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 4.00% | 5.70% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.2% | |