The WACC of VR Education Holdings PLC (VRE.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.20% | 7.00% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.8% - 8.2% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.54 | 0.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.8% | 8.2% |
| Selected WACC | 7.0% | |