The WACC of Gamesys Group PLC (GYS.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.50% | 8.15% |
| Tax rate | 1.70% - 2.20% | 1.95% |
| Cost of debt | 4.70% - 6.00% | 5.35% |
| WACC | 6.4% - 8.7% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.73 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.50% |
| Tax rate | 1.70% | 2.20% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 4.70% | 6.00% |
| After-tax WACC | 6.4% | 8.7% |
| Selected WACC | 7.5% | |