The WACC of Totally PLC (TLY.L) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.10% | 7.25% |
| Tax rate | 15.80% - 17.70% | 16.75% |
| Cost of debt | 5.60% - 7.00% | 6.30% |
| WACC | 6.0% - 7.6% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.10% |
| Tax rate | 15.80% | 17.70% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 5.60% | 7.00% |
| After-tax WACC | 6.0% | 7.6% |
| Selected WACC | 6.8% | |