The WACC of Draper Esprit VCT PLC (DEVC.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 10.70% - 14.40% | 12.55% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 9.2% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.46 | 1.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 14.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 9.2% |
| Selected WACC | 8.3% | |