The WACC of Marshall Motor Holdings PLC (MMH.L) is 11.0%.
Range | Selected | |
Cost of equity | 7.70% - 10.60% | 9.15% |
Tax rate | 23.00% - 25.10% | 24.05% |
Cost of debt | 4.70% - 40.00% | 22.35% |
WACC | 6.7% - 15.3% | 11.0% |
Category | Low | High |
Long-term bond rate | 2.9% | 3.4% |
Equity market risk premium | 5.3% | 6.3% |
Adjusted beta | 0.89 | 1.05 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.70% | 10.60% |
Tax rate | 23.00% | 25.10% |
Debt/Equity ratio | 0.32 | 0.32 |
Cost of debt | 4.70% | 40.00% |
After-tax WACC | 6.7% | 15.3% |
Selected WACC | 11.0% | |