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% | |