The WACC of Mission Group PLC (TMG.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 11.00% - 15.70% | 13.35% |
| Tax rate | 16.30% - 21.70% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 7.9% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.17 | 1.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.00% | 15.70% |
| Tax rate | 16.30% | 21.70% |
| Debt/Equity ratio | 1.97 | 1.97 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 7.9% |
| Selected WACC | 7.2% | |