The WACC of Greencore Group PLC (GNC.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.50% | 8.05% |
| Tax rate | 14.60% - 18.80% | 16.70% |
| Cost of debt | 4.50% - 5.20% | 4.85% |
| WACC | 5.9% - 8.2% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.43 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.50% |
| Tax rate | 14.60% | 18.80% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 4.50% | 5.20% |
| After-tax WACC | 5.9% | 8.2% |
| Selected WACC | 7.0% | |