The WACC of Factset Research Systems Inc (FDS) is 7.8%.
Range | Selected | |
Cost of equity | 6.80% - 9.60% | 8.20% |
Tax rate | 13.80% - 15.60% | 14.70% |
Cost of debt | 4.00% - 4.80% | 4.40% |
WACC | 6.5% - 9.1% | 7.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.64 | 0.84 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.80% | 9.60% |
Tax rate | 13.80% | 15.60% |
Debt/Equity ratio | 0.1 | 0.1 |
Cost of debt | 4.00% | 4.80% |
After-tax WACC | 6.5% | 9.1% |
Selected WACC | 7.8% | |