The WACC of Vesuvius PLC (VSVS.L) is 8.7%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.10% | 10.60% |
| Tax rate | 22.40% - 27.10% | 24.75% |
| Cost of debt | 4.00% - 4.70% | 4.35% |
| WACC | 7.5% - 9.8% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.86 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.10% |
| Tax rate | 22.40% | 27.10% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 4.00% | 4.70% |
| After-tax WACC | 7.5% | 9.8% |
| Selected WACC | 8.7% | |