The WACC of Telecom Plus PLC (TEP.L) is 7.4%.
| Range | Selected | |
| Cost of equity | 7.00% - 8.90% | 7.95% |
| Tax rate | 25.60% - 25.80% | 25.70% |
| Cost of debt | 4.50% - 4.60% | 4.55% |
| WACC | 6.6% - 8.3% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.5 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 8.90% |
| Tax rate | 25.60% | 25.80% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.50% | 4.60% |
| After-tax WACC | 6.6% | 8.3% |
| Selected WACC | 7.4% | |