The WACC of Fulcrum Utility Services Ltd (FCRM.L) is 6.3%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.90% | 8.50% |
| Tax rate | 8.30% - 13.20% | 10.75% |
| Cost of debt | 6.10% - 7.00% | 6.55% |
| WACC | 5.9% - 6.8% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.52 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.90% |
| Tax rate | 8.30% | 13.20% |
| Debt/Equity ratio | 4.54 | 4.54 |
| Cost of debt | 6.10% | 7.00% |
| After-tax WACC | 5.9% | 6.8% |
| Selected WACC | 6.3% | |