The WACC of MySale Group PLC (MYSL.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.10% | 9.25% |
| Tax rate | 29.80% - 45.20% | 37.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.0% - 10.3% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.58 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.10% |
| Tax rate | 29.80% | 45.20% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.0% | 10.3% |
| Selected WACC | 8.7% | |