Versarien PLC (VRS.L) WACC Analysis

As of May 28, 2025, Versarien PLC (VRS.L) carries a Weighted Average Cost of Capital (WACC) of 7.5%. WACC reflects the blended rate Versarien PLC must pay to both equity and debt holders.

Within that, the cost of equity is 7.0%, the cost of debt is 5.4%, and the effective tax rate is 0.7%.

Breakdown of WACC Components

• Long-term bond rate: 4.0% – 4.5%
• Equity market risk premium: 6.0% – 7.0%
• Adjusted beta: 0.51 – 0.65
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 3.04

What It Means for Investors

With a selected WACC of 7.5%, Versarien PLC must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.