The WACC of Van Elle Holdings PLC (VANL.L) is 8.6%.
| Range | Selected | |
| Cost of equity | 8.30% - 10.70% | 9.50% |
| Tax rate | 11.60% - 17.80% | 14.70% |
| Cost of debt | 4.60% - 5.90% | 5.25% |
| WACC | 7.6% - 9.7% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.72 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 10.70% |
| Tax rate | 11.60% | 17.80% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 4.60% | 5.90% |
| After-tax WACC | 7.6% | 9.7% |
| Selected WACC | 8.6% | |