The WACC of Global Ports Holding PLC (GPH.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.00% | 7.05% |
| Tax rate | 7.30% - 11.30% | 9.30% |
| Cost of debt | 6.70% - 15.80% | 11.25% |
| WACC | 6.2% - 12.5% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.00% |
| Tax rate | 7.30% | 11.30% |
| Debt/Equity ratio | 2.91 | 2.91 |
| Cost of debt | 6.70% | 15.80% |
| After-tax WACC | 6.2% | 12.5% |
| Selected WACC | 9.3% | |