The WACC of Vertu Capital Ltd (VCBC.L) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.90% - 13.60% | 10.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 7.8% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 0.55 | 1.11 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 13.60% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.53 | 1.53 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 7.8% |
| Selected WACC | 6.7% | |