The WACC of Fortescue Metals Group Ltd (FMG.AX) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.20% | 9.45% |
| Tax rate | 30.00% - 30.20% | 30.10% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.1% - 10.5% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 1.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.20% |
| Tax rate | 30.00% | 30.20% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.1% | 10.5% |
| Selected WACC | 8.8% | |