The WACC of Mediazest PLC (MDZ.L) is 5.9%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.90% | 6.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 5.0% - 6.8% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.02 | 1.02 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 5.0% | 6.8% |
| Selected WACC | 5.9% | |