The WACC of Games Workshop Group PLC (GAW.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.10% | 9.45% |
| Tax rate | 19.80% - 20.60% | 20.20% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.7% - 11.0% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.88 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.10% |
| Tax rate | 19.80% | 20.60% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.7% | 11.0% |
| Selected WACC | 9.4% | |