The WACC of First Derivatives PLC (FDP.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.50% - 9.50% | 8.50% |
| Tax rate | 24.90% - 46.20% | 35.55% |
| Cost of debt | 5.00% - 7.00% | 6.00% |
| WACC | 7.2% - 9.0% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.59 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 9.50% |
| Tax rate | 24.90% | 46.20% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.00% | 7.00% |
| After-tax WACC | 7.2% | 9.0% |
| Selected WACC | 8.1% | |