The WACC of Genus PLC (GNS.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.10% - 12.40% | 9.75% |
| Tax rate | 21.50% - 23.40% | 22.45% |
| Cost of debt | 4.70% - 6.20% | 5.45% |
| WACC | 6.4% - 10.8% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.52 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 12.40% |
| Tax rate | 21.50% | 23.40% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 4.70% | 6.20% |
| After-tax WACC | 6.4% | 10.8% |
| Selected WACC | 8.6% | |