FAT
FAT Brands Inc
Price:  
2.38 
USD
Volume:  
33,798.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FAT WACC - Weighted Average Cost of Capital

The WACC of FAT Brands Inc (FAT) is 8.0%.

The Cost of Equity of FAT Brands Inc (FAT) is 7.15%.
The Cost of Debt of FAT Brands Inc (FAT) is 9.05%.

Range Selected
Cost of equity 5.30% - 9.00% 7.15%
Tax rate 8.60% - 13.00% 10.80%
Cost of debt 7.00% - 11.10% 9.05%
WACC 6.4% - 9.7% 8.0%
WACC

FAT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta -0.02 0.48
Additional risk adjustments 1.5% 2.0%
Cost of equity 5.30% 9.00%
Tax rate 8.60% 13.00%
Debt/Equity ratio 29.92 29.92
Cost of debt 7.00% 11.10%
After-tax WACC 6.4% 9.7%
Selected WACC 8.0%

FAT's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for FAT:

cost_of_equity (7.15%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (-0.02) + risk_adjustments (1.75%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.