The WACC of Vast Resources PLC (VAST.L) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.80% - 10.40% | 7.60% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 5.3% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.11 | 0.57 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 4.80% | 10.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 4.09 | 4.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 5.3% |
| Selected WACC | 4.8% | |