The WACC of Titon Holdings PLC (TON.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.70% - 8.90% | 7.80% |
| Tax rate | 9.90% - 23.40% | 16.65% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.6% - 8.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.45 | 0.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 8.90% |
| Tax rate | 9.90% | 23.40% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.6% | 8.7% |
| Selected WACC | 7.7% | |