The WACC of Globalworth Real Estate Investments Ltd (GWI.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 10.20% - 14.10% | 12.15% |
| Tax rate | 20.20% - 31.50% | 25.85% |
| Cost of debt | 4.00% - 9.20% | 6.60% |
| WACC | 5.4% - 8.8% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.03 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.20% | 14.10% |
| Tax rate | 20.20% | 31.50% |
| Debt/Equity ratio | 2.15 | 2.15 |
| Cost of debt | 4.00% | 9.20% |
| After-tax WACC | 5.4% | 8.8% |
| Selected WACC | 7.1% | |