The WACC of Telefonica Deutschland Holding AG (O2D.DE) is 5.2%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.50% | 6.35% |
| Tax rate | 20.70% - 26.20% | 23.45% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 4.4% - 6.0% | 5.2% |
| Category | Low | High |
| Long-term bond rate | 2.6% | 3.1% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.5 | 0.63 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.50% |
| Tax rate | 20.70% | 26.20% |
| Debt/Equity ratio | 0.64 | 0.64 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 4.4% | 6.0% |
| Selected WACC | 5.2% | |