The WACC of Moonpig Group PLC (MOON.L) is 10.0%.
| Range | Selected | |
| Cost of equity | 8.90% - 12.60% | 10.75% |
| Tax rate | 22.80% - 24.80% | 23.80% |
| Cost of debt | 5.50% - 6.40% | 5.95% |
| WACC | 8.3% - 11.6% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.82 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 12.60% |
| Tax rate | 22.80% | 24.80% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.50% | 6.40% |
| After-tax WACC | 8.3% | 11.6% |
| Selected WACC | 10.0% | |