The WACC of Team17 Group PLC (TM17.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.30% - 10.20% | 8.25% |
| Tax rate | 17.40% - 18.20% | 17.80% |
| Cost of debt | 4.60% - 5.30% | 4.95% |
| WACC | 6.3% - 10.1% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.39 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 10.20% |
| Tax rate | 17.40% | 18.20% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.60% | 5.30% |
| After-tax WACC | 6.3% | 10.1% |
| Selected WACC | 8.2% | |