The WACC of Mercantile Ports & Logistics Ltd (MPL.L) is 5.4%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.50% | 8.00% |
| Tax rate | 4.60% - 12.50% | 8.55% |
| Cost of debt | 4.50% - 7.00% | 5.75% |
| WACC | 4.4% - 6.4% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.41 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.50% |
| Tax rate | 4.60% | 12.50% |
| Debt/Equity ratio | 11.67 | 11.67 |
| Cost of debt | 4.50% | 7.00% |
| After-tax WACC | 4.4% | 6.4% |
| Selected WACC | 5.4% | |