The WACC of MPAC Group PLC (MPAC.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.30% | 8.95% |
| Tax rate | 12.00% - 25.30% | 18.65% |
| Cost of debt | 4.70% - 4.70% | 4.70% |
| WACC | 7.3% - 9.7% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.30% |
| Tax rate | 12.00% | 25.30% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.70% | 4.70% |
| After-tax WACC | 7.3% | 9.7% |
| Selected WACC | 8.5% | |