The WACC of Caracal Gold PLC (GCAT.L) is 13.3%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.80% | 8.40% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 34.10% | 20.55% |
| WACC | 6.2% - 20.4% | 13.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.45 | 1.45 |
| Cost of debt | 7.00% | 34.10% |
| After-tax WACC | 6.2% | 20.4% |
| Selected WACC | 13.3% | |