The WACC of Guild Esports PLC (GILD.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 33.00% - 46.80% | 39.90% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 7.3% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 4.85 | 5.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 33.00% | 46.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 12.24 | 12.24 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 7.3% |
| Selected WACC | 6.8% | |