The WACC of Eurocell PLC (ECEL.L) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.10% | 8.00% |
| Tax rate | 17.20% - 19.60% | 18.40% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 6.1% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.49 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.10% |
| Tax rate | 17.20% | 19.60% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 6.1% | 7.9% |
| Selected WACC | 7.0% | |