The WACC of Microlise Group PLC (SAAS.L) is 11.4%.
| Range | Selected | |
| Cost of equity | 9.60% - 13.30% | 11.45% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.20% - 9.90% | 7.55% |
| WACC | 9.5% - 13.3% | 11.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.93 | 1.19 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.60% | 13.30% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.20% | 9.90% |
| After-tax WACC | 9.5% | 13.3% |
| Selected WACC | 11.4% | |