The WACC of Bank of Georgia Group PLC (BGEO.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.00% | 9.55% |
| Tax rate | 9.80% - 10.80% | 10.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 8.3% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.69 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.00% |
| Tax rate | 9.80% | 10.80% |
| Debt/Equity ratio | 0.71 | 0.71 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 8.3% |
| Selected WACC | 7.5% | |