The WACC of Velocys PLC (VLS.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.70% | 7.30% |
| Tax rate | 4.40% - 6.60% | 5.50% |
| Cost of debt | 7.00% - 58.80% | 32.90% |
| WACC | 6.0% - 12.7% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.70% |
| Tax rate | 4.40% | 6.60% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 7.00% | 58.80% |
| After-tax WACC | 6.0% | 12.7% |
| Selected WACC | 9.3% | |