The WACC of Victoria Oil & Gas PLC (VOG.L) is 11.7%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.10% | 6.95% |
| Tax rate | 2.40% - 3.10% | 2.75% |
| Cost of debt | 8.80% - 24.00% | 16.40% |
| WACC | 7.3% - 16.1% | 11.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.3 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.10% |
| Tax rate | 2.40% | 3.10% |
| Debt/Equity ratio | 1.13 | 1.13 |
| Cost of debt | 8.80% | 24.00% |
| After-tax WACC | 7.3% | 16.1% |
| Selected WACC | 11.7% | |