The WACC of Velocys PLC (VLS.L) is 9.8%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.00% | 7.75% |
| Tax rate | 4.40% - 6.60% | 5.50% |
| Cost of debt | 7.00% - 58.80% | 32.90% |
| WACC | 6.5% - 13.0% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.42 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.00% |
| Tax rate | 4.40% | 6.60% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 7.00% | 58.80% |
| After-tax WACC | 6.5% | 13.0% |
| Selected WACC | 9.8% | |