GBG.L
GB Group PLC
Price:  
257.50 
GBP
Volume:  
603,673.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GBG.L WACC - Weighted Average Cost of Capital

The WACC of GB Group PLC (GBG.L) is 8.2%.

The Cost of Equity of GB Group PLC (GBG.L) is 8.30%.
The Cost of Debt of GB Group PLC (GBG.L) is 9.15%.

Range Selected
Cost of equity 6.50% - 10.10% 8.30%
Tax rate 11.90% - 19.10% 15.50%
Cost of debt 6.20% - 12.10% 9.15%
WACC 6.3% - 10.1% 8.2%
WACC

GBG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.41 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 10.10%
Tax rate 11.90% 19.10%
Debt/Equity ratio 0.16 0.16
Cost of debt 6.20% 12.10%
After-tax WACC 6.3% 10.1%
Selected WACC 8.2%