The WACC of Merchants Trust PLC (MRCH.L) is 11.0%.
Range | Selected | |
Cost of equity | 10.40% - 13.20% | 11.80% |
Tax rate | 0.20% - 0.70% | 0.45% |
Cost of debt | 4.00% - 4.60% | 4.30% |
WACC | 9.7% - 12.2% | 11.0% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 1.08 | 1.18 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.40% | 13.20% |
Tax rate | 0.20% | 0.70% |
Debt/Equity ratio | 0.13 | 0.13 |
Cost of debt | 4.00% | 4.60% |
After-tax WACC | 9.7% | 12.2% |
Selected WACC | 11.0% | |