The WACC of Virgin Wines UK PLC (VINO.L) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.00% - 6.10% | 5.55% |
| Tax rate | 11.80% - 16.60% | 14.20% |
| Cost of debt | 6.70% - 21.00% | 13.85% |
| WACC | 5.1% - 7.8% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.16 | 0.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 6.10% |
| Tax rate | 11.80% | 16.60% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 6.70% | 21.00% |
| After-tax WACC | 5.1% | 7.8% |
| Selected WACC | 6.4% | |