The WACC of Tortilla Mexican Grill PLC (MEX.L) is 5.1%.
| Range | Selected | |
| Cost of equity | 5.30% - 6.50% | 5.90% |
| Tax rate | 0.40% - 12.90% | 6.65% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 4.4% - 5.8% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.21 | 0.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.30% | 6.50% |
| Tax rate | 0.40% | 12.90% |
| Debt/Equity ratio | 1.86 | 1.86 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 4.4% | 5.8% |
| Selected WACC | 5.1% | |