The WACC of FDM Group (Holdings) PLC (FDM.L) is 10.3%.
| Range | Selected | |
| Cost of equity | 9.50% - 11.80% | 10.65% |
| Tax rate | 23.40% - 24.10% | 23.75% |
| Cost of debt | 4.20% - 4.60% | 4.40% |
| WACC | 9.2% - 11.3% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.93 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.50% | 11.80% |
| Tax rate | 23.40% | 24.10% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.20% | 4.60% |
| After-tax WACC | 9.2% | 11.3% |
| Selected WACC | 10.3% | |