The WACC of Tandem Group PLC (TND.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 9.20% - 14.10% | 11.65% |
| Tax rate | 16.80% - 19.00% | 17.90% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.4% - 11.5% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.87 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 14.10% |
| Tax rate | 16.80% | 19.00% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.4% | 11.5% |
| Selected WACC | 9.4% | |