The WACC of Telecom Plus PLC (TEP.L) is 7.6%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.00% | 8.05% |
| Tax rate | 25.60% - 25.80% | 25.70% |
| Cost of debt | 4.50% - 4.60% | 4.55% |
| WACC | 6.7% - 8.4% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.52 | 0.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.00% |
| Tax rate | 25.60% | 25.80% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.50% | 4.60% |
| After-tax WACC | 6.7% | 8.4% |
| Selected WACC | 7.6% | |