The WACC of Mhp Se (MHPC.L) is 9.6%.
| Range | Selected | |
| Cost of equity | 13.90% - 18.60% | 16.25% |
| Tax rate | 8.00% - 11.60% | 9.80% |
| Cost of debt | 7.60% - 8.40% | 8.00% |
| WACC | 8.8% - 10.4% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.8 | 2.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.90% | 18.60% |
| Tax rate | 8.00% | 11.60% |
| Debt/Equity ratio | 2.72 | 2.72 |
| Cost of debt | 7.60% | 8.40% |
| After-tax WACC | 8.8% | 10.4% |
| Selected WACC | 9.6% | |