The WACC of Ten Entertainment Group PLC (TEG.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.40% | 8.70% |
| Tax rate | 20.30% - 22.40% | 21.35% |
| Cost of debt | 5.20% - 12.80% | 9.00% |
| WACC | 5.8% - 10.2% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.40% |
| Tax rate | 20.30% | 22.40% |
| Debt/Equity ratio | 0.71 | 0.71 |
| Cost of debt | 5.20% | 12.80% |
| After-tax WACC | 5.8% | 10.2% |
| Selected WACC | 8.0% | |