The WACC of Versarien PLC (VRS.L) is 6.5%.
| Range | Selected | |
| Cost of equity | 5.10% - 12.00% | 8.55% |
| Tax rate | 0.70% - 0.80% | 0.75% |
| Cost of debt | 5.50% - 7.00% | 6.25% |
| WACC | 5.5% - 7.6% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -1.23 | -0.21 |
| Additional risk adjustments | 8.5% | 9.0% |
| Cost of equity | 5.10% | 12.00% |
| Tax rate | 0.70% | 0.80% |
| Debt/Equity ratio | 6.45 | 6.45 |
| Cost of debt | 5.50% | 7.00% |
| After-tax WACC | 5.5% | 7.6% |
| Selected WACC | 6.5% | |