The WACC of Vertu Motors PLC (VTU.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 11.90% - 15.40% | 13.65% |
| Tax rate | 24.90% - 26.20% | 25.55% |
| Cost of debt | 6.60% - 9.20% | 7.90% |
| WACC | 8.0% - 10.6% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.32 | 1.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.90% | 15.40% |
| Tax rate | 24.90% | 26.20% |
| Debt/Equity ratio | 1.25 | 1.25 |
| Cost of debt | 6.60% | 9.20% |
| After-tax WACC | 8.0% | 10.6% |
| Selected WACC | 9.3% | |