The WACC of Molecular Energies PLC (MEN.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 22.00% | 13.70% |
| Tax rate | 12.30% - 16.20% | 14.25% |
| Cost of debt | 7.00% - 9.00% | 8.00% |
| WACC | 6.1% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -1.52 | 0.93 |
| Additional risk adjustments | 10.5% | 11.0% |
| Cost of equity | 5.40% | 22.00% |
| Tax rate | 12.30% | 16.20% |
| Debt/Equity ratio | 44.38 | 44.38 |
| Cost of debt | 7.00% | 9.00% |
| After-tax WACC | 6.1% | 7.9% |
| Selected WACC | 7.0% | |