The WACC of Vistry Group PLC (VTY.L) is 11.8%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.70% | 10.30% |
| Tax rate | 20.70% - 21.30% | 21.00% |
| Cost of debt | 5.20% - 38.10% | 21.65% |
| WACC | 7.8% - 15.9% | 11.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.81 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.70% |
| Tax rate | 20.70% | 21.30% |
| Debt/Equity ratio | 0.29 | 0.29 |
| Cost of debt | 5.20% | 38.10% |
| After-tax WACC | 7.8% | 15.9% |
| Selected WACC | 11.8% | |