The WACC of GB Group PLC (GBG.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.50% | 8.15% |
| Tax rate | 11.90% - 19.10% | 15.50% |
| Cost of debt | 7.60% - 12.10% | 9.85% |
| WACC | 6.8% - 9.5% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.50% |
| Tax rate | 11.90% | 19.10% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 7.60% | 12.10% |
| After-tax WACC | 6.8% | 9.5% |
| Selected WACC | 8.2% | |