The WACC of GS Chain PLC (GSC.L) is 14.0%.
| Range | Selected | |
| Cost of equity | 13.60% - 16.30% | 14.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 12.8% - 15.1% | 14.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.61 | 1.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.60% | 16.30% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 12.8% | 15.1% |
| Selected WACC | 14.0% | |