MMH.L
Marshall Motor Holdings PLC
Price:  
397.00 
GBP
Volume:  
580.00
United Kingdom | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MMH.L WACC - Weighted Average Cost of Capital

The WACC of Marshall Motor Holdings PLC (MMH.L) is 11.0%.

The Cost of Equity of Marshall Motor Holdings PLC (MMH.L) is 9.15%.
The Cost of Debt of Marshall Motor Holdings PLC (MMH.L) is 22.35%.

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%
WACC

MMH.L WACC calculation

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%