VMUK.L
Virgin Money UK PLC
Price:  
217.60 
GBP
Volume:  
36,126,110.00
United Kingdom | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VMUK.L WACC - Weighted Average Cost of Capital

The WACC of Virgin Money UK PLC (VMUK.L) is 6.9%.

The Cost of Equity of Virgin Money UK PLC (VMUK.L) is 23.35%.
The Cost of Debt of Virgin Money UK PLC (VMUK.L) is 5.00%.

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%
WACC

VMUK.L WACC calculation

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%