The WACC of Downing Four VCT PLC (DO1D.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.60% - 13.00% | 10.30% |
| Tax rate | 0.10% - 0.70% | 0.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.61 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 13.00% |
| Tax rate | 0.10% | 0.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 9.0% |
| Selected WACC | 7.7% | |