The WACC of Gan Ltd (GAN) is 6.4%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.40% | 7.45% |
| Tax rate | 1.50% - 2.00% | 1.75% |
| Cost of debt | 4.50% - 4.50% | 4.50% |
| WACC | 5.8% - 7.0% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.57 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.40% |
| Tax rate | 1.50% | 2.00% |
| Debt/Equity ratio | 0.52 | 0.52 |
| Cost of debt | 4.50% | 4.50% |
| After-tax WACC | 5.8% | 7.0% |
| Selected WACC | 6.4% | |