The WACC of Victoria PLC (VCP.L) is 11.7%.
| Range | Selected | |
| Cost of equity | 7.50% - 15.10% | 11.30% |
| Tax rate | 12.80% - 17.20% | 15.00% |
| Cost of debt | 4.10% - 24.00% | 14.05% |
| WACC | 3.7% - 19.7% | 11.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.59 | 1.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 15.10% |
| Tax rate | 12.80% | 17.20% |
| Debt/Equity ratio | 27.33 | 27.33 |
| Cost of debt | 4.10% | 24.00% |
| After-tax WACC | 3.7% | 19.7% |
| Selected WACC | 11.7% | |