The WACC of Gelion PLC (GELN.L) is 5.8%.
| Range | Selected | |
| Cost of equity | 3.80% - 7.80% | 5.80% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.8% - 7.8% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.03 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.80% | 7.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.8% | 7.8% |
| Selected WACC | 5.8% | |