The WACC of Genuit Group PLC (GEN.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.10% | 7.90% |
| Tax rate | 20.10% - 21.20% | 20.65% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 6.2% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.10% |
| Tax rate | 20.10% | 21.20% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 6.2% | 8.4% |
| Selected WACC | 7.3% | |