The WACC of Fair Oaks Income Ltd (FAIR.L) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.00% - 10.40% | 8.70% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 10.00% - 10.00% | 10.00% |
| WACC | 7.6% - 9.3% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 0.8% | 1.3% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.17 | 1.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 10.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 10.00% | 10.00% |
| After-tax WACC | 7.6% | 9.3% |
| Selected WACC | 8.4% | |