The WACC of MJ Hudson Group PLC (MJH.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.10% | 7.50% |
| Tax rate | 2.10% - 2.60% | 2.35% |
| Cost of debt | 7.00% - 7.10% | 7.05% |
| WACC | 6.3% - 8.1% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.31 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.10% |
| Tax rate | 2.10% | 2.60% |
| Debt/Equity ratio | 0.85 | 0.85 |
| Cost of debt | 7.00% | 7.10% |
| After-tax WACC | 6.3% | 8.1% |
| Selected WACC | 7.2% | |