The WACC of Factset Research Systems Inc (FDS) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.90% | 7.65% |
| Tax rate | 13.80% - 15.80% | 14.80% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 6.2% - 8.5% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.55 | 0.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.90% |
| Tax rate | 13.80% | 15.80% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 6.2% | 8.5% |
| Selected WACC | 7.3% | |