The WACC of Graft Polymer (UK) Plc (GPL.L) is 10.8%.
| Range | Selected | |
| Cost of equity | 9.20% - 12.40% | 10.80% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.1% - 12.4% | 10.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.86 | 1.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 12.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.1% | 12.4% |
| Selected WACC | 10.8% | |