The WACC of Frontier IP Group PLC (FIPP.L) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.90% - 8.20% | 7.05% |
| Tax rate | 3.60% - 6.20% | 4.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.4% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 8.20% |
| Tax rate | 3.60% | 6.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.4% |
| Selected WACC | 5.9% | |