The WACC of Shenandoah Telecommunications Co (SHEN) is 10.1%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.70% | 6.60% |
| Tax rate | 20.10% - 27.20% | 23.65% |
| Cost of debt | 23.90% - 23.90% | 23.90% |
| WACC | 9.6% - 10.6% | 10.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.36 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.70% |
| Tax rate | 20.10% | 27.20% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 23.90% | 23.90% |
| After-tax WACC | 9.6% | 10.6% |
| Selected WACC | 10.1% | |