The WACC of Octopus AIM VCT PLC (OOA.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 11.90% - 16.10% | 14.00% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.0% - 10.1% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.32 | 1.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.90% | 16.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.0% | 10.1% |
| Selected WACC | 9.0% | |