The WACC of Shenandoah Telecommunications Co (SHEN) is 9.9%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.10% | 6.90% |
| Tax rate | 20.10% - 27.20% | 23.65% |
| Cost of debt | 23.90% - 23.90% | 23.90% |
| WACC | 9.3% - 10.6% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.39 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.10% |
| Tax rate | 20.10% | 27.20% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 23.90% | 23.90% |
| After-tax WACC | 9.3% | 10.6% |
| Selected WACC | 9.9% | |