The WACC of Vesuvius PLC (VSVS.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 8.80% - 12.00% | 10.40% |
| Tax rate | 22.40% - 27.10% | 24.75% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 7.3% - 9.7% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.8 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 12.00% |
| Tax rate | 22.40% | 27.10% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 7.3% | 9.7% |
| Selected WACC | 8.5% | |