The WACC of GRC International Group PLC (GRC.L) is 7.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.30% | 6.35% |
| Tax rate | 5.80% - 10.50% | 8.15% |
| Cost of debt | 7.00% - 19.80% | 13.40% |
| WACC | 5.6% - 8.9% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.23 | 0.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.30% |
| Tax rate | 5.80% | 10.50% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 7.00% | 19.80% |
| After-tax WACC | 5.6% | 8.9% |
| Selected WACC | 7.2% | |