The WACC of Marwyn Value Investors Ltd (MVI.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 7.70% - 9.40% | 8.55% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.7% - 9.4% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 9.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.7% | 9.4% |
| Selected WACC | 8.5% | |