Ten Entertainment Group PLC (TEG.L) WACC Analysis

As of June 6, 2025, Ten Entertainment Group PLC (TEG.L) carries a Weighted Average Cost of Capital (WACC) of 7.7%. WACC reflects the blended rate Ten Entertainment Group PLC must pay to both equity and debt holders.

Within that, the cost of equity is 7.2%, the cost of debt is 5.2%, and the effective tax rate is 20.3%.

Breakdown of WACC Components

• Long-term bond rate: 4.0% – 4.5%
• Equity market risk premium: 6.0% – 7.0%
• Adjusted beta: 0.53 – 0.6
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.71

What It Means for Investors

With a selected WACC of 7.7%, Ten Entertainment Group PLC must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.