The WACC of Factset Research Systems Inc (FDS) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.90% - 10.10% | 8.50% |
| Tax rate | 13.80% - 15.60% | 14.70% |
| Cost of debt | 4.00% - 5.10% | 4.55% |
| WACC | 6.6% - 9.6% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.67 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 10.10% |
| Tax rate | 13.80% | 15.60% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.00% | 5.10% |
| After-tax WACC | 6.6% | 9.6% |
| Selected WACC | 8.1% | |