The WACC of Eurocell PLC (ECEL.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.80% | 7.80% |
| Tax rate | 17.20% - 19.60% | 18.40% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 6.0% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.48 | 0.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.80% |
| Tax rate | 17.20% | 19.60% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 6.0% | 7.6% |
| Selected WACC | 6.8% | |