The WACC of GCP Infrastructure Investments Ltd (GCP.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.60% | 10.15% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.10% - 7.10% | 5.60% |
| WACC | 7.9% - 10.7% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.78 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.60% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.10% | 7.10% |
| After-tax WACC | 7.9% | 10.7% |
| Selected WACC | 9.3% | |