The WACC of Gusbourne PLC (GUS.L) is 5.3%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.80% | 5.95% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.10% - 7.00% | 5.55% |
| WACC | 4.3% - 6.3% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.19 | 0.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 6.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.9 | 0.9 |
| Cost of debt | 4.10% | 7.00% |
| After-tax WACC | 4.3% | 6.3% |
| Selected WACC | 5.3% | |