The WACC of Frenkel Topping Group PLC (FEN.L) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.00% | 7.20% |
| Tax rate | 22.90% - 23.90% | 23.40% |
| Cost of debt | 4.60% - 8.20% | 6.40% |
| WACC | 6.3% - 7.9% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.00% |
| Tax rate | 22.90% | 23.90% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.60% | 8.20% |
| After-tax WACC | 6.3% | 7.9% |
| Selected WACC | 7.1% | |