The WACC of GYG PLC (GYG.L) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.20% | 6.85% |
| Tax rate | 24.90% - 33.70% | 29.30% |
| Cost of debt | 5.90% - 7.00% | 6.45% |
| WACC | 4.9% - 6.3% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.47 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 8.20% |
| Tax rate | 24.90% | 33.70% |
| Debt/Equity ratio | 1.1 | 1.1 |
| Cost of debt | 5.90% | 7.00% |
| After-tax WACC | 4.9% | 6.3% |
| Selected WACC | 5.6% | |