The WACC of Virgin Money UK PLC (VMUK.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 18.80% - 27.90% | 23.35% |
| Tax rate | 15.10% - 18.80% | 16.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.4% - 7.5% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 2.48 | 3.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 18.80% | 27.90% |
| Tax rate | 15.10% | 18.80% |
| Debt/Equity ratio | 5.91 | 5.91 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.4% | 7.5% |
| Selected WACC | 6.9% | |