The WACC of Deepverge PLC (DVRG.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.60% | 8.90% |
| Tax rate | 4.70% - 5.70% | 5.20% |
| Cost of debt | 7.00% - 12.10% | 9.55% |
| WACC | 6.8% - 11.2% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.54 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.60% |
| Tax rate | 4.70% | 5.70% |
| Debt/Equity ratio | 2 | 2 |
| Cost of debt | 7.00% | 12.10% |
| After-tax WACC | 6.8% | 11.2% |
| Selected WACC | 9.0% | |