The WACC of Vector Capital PLC (VCAP.L) is 7.3%.
Range | Selected | |
Cost of equity | 6.00% - 8.30% | 7.15% |
Tax rate | 19.10% - 19.10% | 19.10% |
Cost of debt | 9.20% - 9.20% | 9.20% |
WACC | 6.8% - 7.9% | 7.3% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.34 | 0.47 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.00% | 8.30% |
Tax rate | 19.10% | 19.10% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 9.20% | 9.20% |
After-tax WACC | 6.8% | 7.9% |
Selected WACC | 7.3% | |