The WACC of Falanx Group Ltd (FLX.L) is 12.6%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.50% | 9.20% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 26.00% | 16.50% |
| WACC | 7.5% - 17.8% | 12.6% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 0.53 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.50% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.88 | 0.88 |
| Cost of debt | 7.00% | 26.00% |
| After-tax WACC | 7.5% | 17.8% |
| Selected WACC | 12.6% | |