The WACC of Merit Group PLC (MRIT.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.60% - 10.60% | 9.60% |
| Tax rate | 10.10% - 13.80% | 11.95% |
| Cost of debt | 4.80% - 5.50% | 5.15% |
| WACC | 7.0% - 8.5% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.77 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 10.60% |
| Tax rate | 10.10% | 13.80% |
| Debt/Equity ratio | 0.57 | 0.57 |
| Cost of debt | 4.80% | 5.50% |
| After-tax WACC | 7.0% | 8.5% |
| Selected WACC | 7.8% | |