The WACC of Shenandoah Telecommunications Co (SHEN) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.00% | 6.20% |
| Tax rate | 20.10% - 27.20% | 23.65% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.5% - 6.4% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.33 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.00% |
| Tax rate | 20.10% | 27.20% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.5% | 6.4% |
| Selected WACC | 5.9% | |