The WACC of Ten Lifestyle Group PLC (TENG.L) is 25.6%.
| Range | Selected | |
| Cost of equity | 5.70% - 8.90% | 7.30% |
| Tax rate | 12.80% - 14.80% | 13.80% |
| Cost of debt | 7.10% - 380.80% | 193.95% |
| WACC | 5.8% - 45.4% | 25.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.29 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 8.90% |
| Tax rate | 12.80% | 14.80% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 7.10% | 380.80% |
| After-tax WACC | 5.8% | 45.4% |
| Selected WACC | 25.6% | |