The WACC of Gaming Realms PLC (GMR.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.40% | 7.10% |
| Tax rate | 2.90% - 7.70% | 5.30% |
| Cost of debt | 4.60% - 5.80% | 5.20% |
| WACC | 5.8% - 8.4% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.31 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.40% |
| Tax rate | 2.90% | 7.70% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.60% | 5.80% |
| After-tax WACC | 5.8% | 8.4% |
| Selected WACC | 7.1% | |