VTY.L WACC - Weighted Average Cost of Capital

The WACC of Vistry Group PLC (VTY.L) is 8.1%.

The Cost of Equity of Vistry Group PLC (VTY.L) is 8.75%.

The Cost of Debt of Vistry Group PLC (VTY.L) is 9.05%.

	Range	Selected
Cost of equity	7.20% - 10.30%	8.75%
Tax rate	24.20% - 27.60%	25.90%
Cost of debt	6.20% - 11.90%	9.05%
WACC	6.4% - 9.7%	8.1%

WACC

VTY.L WACC calculation

Category	Low	High

Long-term bond rate	4.0%	4.5%
Equity market risk premium	6.0%	7.0%
Adjusted beta	0.53	0.76

Additional risk adjustments	0.0%	0.5%
Cost of equity	7.20%	10.30%

Tax rate	24.20%	27.60%
Debt/Equity ratio	0.45	0.45
Cost of debt	6.20%	11.90%

After-tax WACC	6.4%	9.7%


Selected WACC	8.1%

VTY.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for VTY.L:

cost_of_equity (8.75%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.53) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.