The WACC of Helios Towers PLC (HTWS.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 8.30% - 11.40% | 9.85% |
| Tax rate | 20.70% - 48.70% | 34.70% |
| Cost of debt | 9.80% - 12.50% | 11.15% |
| WACC | 8.0% - 8.4% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.72 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 11.40% |
| Tax rate | 20.70% | 48.70% |
| Debt/Equity ratio | 1.51 | 1.51 |
| Cost of debt | 9.80% | 12.50% |
| After-tax WACC | 8.0% | 8.4% |
| Selected WACC | 8.2% | |