The WACC of Victoria Oil & Gas PLC (VOG.L) is 11.7%.
| Range | Selected | |
| Cost of equity | 5.50% - 8.10% | 6.80% |
| Tax rate | 2.40% - 3.10% | 2.75% |
| Cost of debt | 8.80% - 24.00% | 16.40% |
| WACC | 7.2% - 16.2% | 11.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.25 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 8.10% |
| Tax rate | 2.40% | 3.10% |
| Debt/Equity ratio | 1.15 | 1.15 |
| Cost of debt | 8.80% | 24.00% |
| After-tax WACC | 7.2% | 16.2% |
| Selected WACC | 11.7% | |