The WACC of Mears Group PLC (MER.L) is 7.9%.
| Range | Selected | |
| Cost of equity | 9.60% - 13.90% | 11.75% |
| Tax rate | 19.10% - 20.20% | 19.65% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 6.6% - 9.3% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.94 | 1.28 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 13.90% |
| Tax rate | 19.10% | 20.20% |
| Debt/Equity ratio | 0.92 | 0.92 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 6.6% | 9.3% |
| Selected WACC | 7.9% | |