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