The WACC of Verici Dx Plc (VRCI.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.70% | 9.45% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 8.2% - 10.6% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.71 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.70% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 8.2% | 10.6% |
| Selected WACC | 9.4% | |