The WACC of Albion Development VCT PLC (AADV.L) is 7.3%.
| Range | Selected | |
| Cost of equity | 9.40% - 11.70% | 10.55% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 7.9% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.91 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.40% | 11.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 7.9% |
| Selected WACC | 7.3% | |