The WACC of Videndum PLC (VID.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.70% | 8.25% |
| Tax rate | 21.10% - 28.60% | 24.85% |
| Cost of debt | 5.70% - 24.00% | 14.85% |
| WACC | 5.9% - 12.5% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.70% |
| Tax rate | 21.10% | 28.60% |
| Debt/Equity ratio | 0.59 | 0.59 |
| Cost of debt | 5.70% | 24.00% |
| After-tax WACC | 5.9% | 12.5% |
| Selected WACC | 9.2% | |