The WACC of Gateley Holdings PLC (GTLY.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.30% | 7.35% |
| Tax rate | 20.10% - 22.10% | 21.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.5% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.30% |
| Tax rate | 20.10% | 22.10% |
| Debt/Equity ratio | 0.22 | 0.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.5% |
| Selected WACC | 6.7% | |