The WACC of Morgan Sindall Group PLC (MGNS.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.60% | 9.10% |
| Tax rate | 21.30% - 23.60% | 22.45% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.2% - 10.1% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.6 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.60% |
| Tax rate | 21.30% | 23.60% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.2% | 10.1% |
| Selected WACC | 8.7% | |