The WACC of Metal Tiger PLC (MTR.L) is 20.4%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.00% | 6.70% |
| Tax rate | 0.40% - 0.90% | 0.65% |
| Cost of debt | 7.00% - 95.70% | 51.35% |
| WACC | 5.9% - 34.9% | 20.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.23 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 8.00% |
| Tax rate | 0.40% | 0.90% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 7.00% | 95.70% |
| After-tax WACC | 5.9% | 34.9% |
| Selected WACC | 20.4% | |