The WACC of M&C Saatchi PLC (SAA.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.50% - 11.20% | 9.85% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.20% - 6.40% | 5.80% |
| WACC | 7.6% - 9.9% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.76 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.50% | 11.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 5.20% | 6.40% |
| After-tax WACC | 7.6% | 9.9% |
| Selected WACC | 8.7% | |