The WACC of Malvern International PLC (MLVN.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.30% | 7.25% |
| Tax rate | 1.20% - 3.00% | 2.10% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.1% - 7.6% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.37 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.30% |
| Tax rate | 1.20% | 3.00% |
| Debt/Equity ratio | 0.9 | 0.9 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.1% | 7.6% |
| Selected WACC | 6.4% | |