The WACC of Musicmagpie PLC (MMAG.L) is 10.8%.
| Range | Selected | |
| Cost of equity | 10.50% - 21.20% | 15.85% |
| Tax rate | 11.40% - 20.20% | 15.80% |
| Cost of debt | 4.60% - 17.00% | 10.80% |
| WACC | 5.9% - 15.7% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.09 | 2.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.50% | 21.20% |
| Tax rate | 11.40% | 20.20% |
| Debt/Equity ratio | 2.5 | 2.5 |
| Cost of debt | 4.60% | 17.00% |
| After-tax WACC | 5.9% | 15.7% |
| Selected WACC | 10.8% | |