The WACC of Goodwin PLC (GDWN.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.90% - 7.90% | 6.90% |
| Tax rate | 26.20% - 28.60% | 27.40% |
| Cost of debt | 5.10% - 5.20% | 5.15% |
| WACC | 5.7% - 7.4% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 7.90% |
| Tax rate | 26.20% | 28.60% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.10% | 5.20% |
| After-tax WACC | 5.7% | 7.4% |
| Selected WACC | 6.5% | |