The WACC of Marlowe PLC (MRL.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.70% - 9.80% | 8.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.20% - 15.80% | 11.50% |
| WACC | 6.8% - 11.2% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 9.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.95 | 0.95 |
| Cost of debt | 7.20% | 15.80% |
| After-tax WACC | 6.8% | 11.2% |
| Selected WACC | 9.0% | |