The WACC of Fair Oaks Income Ltd (FA17.L) is 8.9%.
| Range | Selected | |
| Cost of equity | 12.40% - 15.00% | 13.70% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.2% - 9.5% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.54 | 1.54 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.40% | 15.00% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.2% | 9.5% |
| Selected WACC | 8.9% | |