The WACC of Downing One VCT PLC (DDV1.L) is 10.4%.
| Range | Selected | |
| Cost of equity | 14.80% - 18.70% | 16.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.4% - 11.4% | 10.4% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 1.61 | 1.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.80% | 18.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.4% | 11.4% |
| Selected WACC | 10.4% | |