The WACC of Morgan Advanced Materials PLC (MGAM.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.00% | 11.70% |
| Tax rate | 27.30% - 27.80% | 27.55% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 8.0% - 10.0% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.07 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.00% |
| Tax rate | 27.30% | 27.80% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 8.0% | 10.0% |
| Selected WACC | 9.0% | |