The WACC of MS International PLC (MSI.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.70% | 8.20% |
| Tax rate | 21.60% - 24.50% | 23.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 9.7% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.70% |
| Tax rate | 21.60% | 24.50% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 9.7% |
| Selected WACC | 8.2% | |