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