VRS.L
Versarien PLC
Price:  
0.04 
GBP
Volume:  
173,923,360.00
United Kingdom | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VRS.L WACC - Weighted Average Cost of Capital

The WACC of Versarien PLC (VRS.L) is 6.4%.

The Cost of Equity of Versarien PLC (VRS.L) is 7.70%.
The Cost of Debt of Versarien PLC (VRS.L) is 6.25%.

Range Selected
Cost of equity 5.00% - 10.40% 7.70%
Tax rate 0.70% - 0.80% 0.75%
Cost of debt 5.50% - 7.00% 6.25%
WACC 5.4% - 7.4% 6.4%
WACC

VRS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta -1 -0.23
Additional risk adjustments 7.0% 7.5%
Cost of equity 5.00% 10.40%
Tax rate 0.70% 0.80%
Debt/Equity ratio 5.87 5.87
Cost of debt 5.50% 7.00%
After-tax WACC 5.4% 7.4%
Selected WACC 6.4%