The WACC of Vertu Motors PLC (VTU.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 12.10% - 15.10% | 13.60% |
| Tax rate | 24.90% - 26.20% | 25.55% |
| Cost of debt | 6.60% - 7.60% | 7.10% |
| WACC | 8.5% - 10.3% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.35 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.10% | 15.10% |
| Tax rate | 24.90% | 26.20% |
| Debt/Equity ratio | 1.01 | 1.01 |
| Cost of debt | 6.60% | 7.60% |
| After-tax WACC | 8.5% | 10.3% |
| Selected WACC | 9.4% | |