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% | |