The WACC of Mears Group PLC (MER.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 8.10% - 13.20% | 10.65% |
| Tax rate | 19.10% - 20.20% | 19.65% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 5.8% - 8.9% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.69 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 13.20% |
| Tax rate | 19.10% | 20.20% |
| Debt/Equity ratio | 0.9 | 0.9 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 5.8% | 8.9% |
| Selected WACC | 7.3% | |