The WACC of Marshalls PLC (MSLH.L) is 9.6%.
Range | Selected | |
Cost of equity | 9.90% - 12.30% | 11.10% |
Tax rate | 19.30% - 23.90% | 21.60% |
Cost of debt | 5.70% - 8.50% | 7.10% |
WACC | 8.5% - 10.7% | 9.6% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.99 | 1.04 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.90% | 12.30% |
Tax rate | 19.30% | 23.90% |
Debt/Equity ratio | 0.37 | 0.37 |
Cost of debt | 5.70% | 8.50% |
After-tax WACC | 8.5% | 10.7% |
Selected WACC | 9.6% | |