The WACC of Factset Research Systems Inc (FDS) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.30% | 8.20% |
| Tax rate | 13.80% - 15.80% | 14.80% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 6.9% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.71 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.30% |
| Tax rate | 13.80% | 15.80% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 6.9% | 8.9% |
| Selected WACC | 7.9% | |