The WACC of Team PLC (TEAM.L) is 3.6%.
| Range | Selected | |
| Cost of equity | 3.10% - 3.60% | 3.35% |
| Tax rate | 1.40% - 2.50% | 1.95% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.4% - 3.8% | 3.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -0.56 | -0.56 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 3.10% | 3.60% |
| Tax rate | 1.40% | 2.50% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.4% | 3.8% |
| Selected WACC | 3.6% | |