The WACC of Good Energy Group PLC (GOOD.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.10% | 8.90% |
| Tax rate | 8.90% - 25.90% | 17.40% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 7.4% - 9.5% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.62 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.10% |
| Tax rate | 8.90% | 25.90% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 7.4% | 9.5% |
| Selected WACC | 8.4% | |