The WACC of GSTechnologies Ltd (GST.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.70% | 6.40% |
| Tax rate | 0.60% - 1.30% | 0.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 7.7% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.1 | 0.32 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.10% | 7.70% |
| Tax rate | 0.60% | 1.30% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 7.7% |
| Selected WACC | 6.4% | |