The WACC of Metro Bank PLC (MTRO.L) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.50% | 6.60% |
| Tax rate | 3.00% - 3.20% | 3.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 5.4% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.50% |
| Tax rate | 3.00% | 3.20% |
| Debt/Equity ratio | 3.4 | 3.4 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 5.4% |
| Selected WACC | 5.2% | |