The WACC of GYM Group PLC (GYM.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.30% | 7.35% |
| Tax rate | 12.40% - 21.10% | 16.75% |
| Cost of debt | 4.40% - 15.80% | 10.10% |
| WACC | 4.9% - 10.8% | 7.8% |
| 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 | 12.40% | 21.10% |
| Debt/Equity ratio | 1.5 | 1.5 |
| Cost of debt | 4.40% | 15.80% |
| After-tax WACC | 4.9% | 10.8% |
| Selected WACC | 7.8% | |