The WACC of Manx Financial Group PLC (MFX.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 7.70% - 14.50% | 11.10% |
| Tax rate | 9.20% - 10.80% | 10.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 7.5% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 1.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 14.50% |
| Tax rate | 9.20% | 10.80% |
| Debt/Equity ratio | 2.3 | 2.3 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 7.5% |
| Selected WACC | 6.5% | |