The WACC of ValiRx PLC (VAL.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 5.40% - 10.10% | 7.75% |
| Tax rate | 7.50% - 7.70% | 7.60% |
| Cost of debt | 5.10% - 7.00% | 6.05% |
| WACC | 5.4% - 10.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.18 | 0.37 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 5.40% | 10.10% |
| Tax rate | 7.50% | 7.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.10% | 7.00% |
| After-tax WACC | 5.4% | 10.0% |
| Selected WACC | 7.7% | |