The WACC of Frontier Developments PLC (FDEV.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.30% | 8.55% |
| Tax rate | 17.60% - 22.50% | 20.05% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.2% - 9.4% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.30% |
| Tax rate | 17.60% | 22.50% |
| Debt/Equity ratio | 0.23 | 0.23 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.2% | 9.4% |
| Selected WACC | 7.8% | |