The WACC of Grand Vision Media Holdings PLC (GVMH.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 9.70% - 18.70% | 14.20% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 7.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.95 | 1.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.70% | 18.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 3.09 | 3.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 7.6% |
| Selected WACC | 6.5% | |