The WACC of Global Ports Investments PLC (GLPR.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 9.90% - 12.60% | 11.25% |
| Tax rate | 17.10% - 25.60% | 21.35% |
| Cost of debt | 4.70% - 8.10% | 6.40% |
| WACC | 6.2% - 8.6% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.07 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 12.60% |
| Tax rate | 17.10% | 25.60% |
| Debt/Equity ratio | 1.54 | 1.54 |
| Cost of debt | 4.70% | 8.10% |
| After-tax WACC | 6.2% | 8.6% |
| Selected WACC | 7.4% | |