The WACC of Fusion Antibodies PLC (FAB.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.60% | 7.70% |
| Tax rate | 9.70% - 20.00% | 14.85% |
| Cost of debt | 5.30% - 7.00% | 6.15% |
| WACC | 6.8% - 8.6% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.60% |
| Tax rate | 9.70% | 20.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.30% | 7.00% |
| After-tax WACC | 6.8% | 8.6% |
| Selected WACC | 7.7% | |