FN
Fabrinet
Price:  
223.04 
USD
Volume:  
617,109.00
Thailand | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FN WACC - Weighted Average Cost of Capital

The WACC of Fabrinet (FN) is 8.7%.

The Cost of Equity of Fabrinet (FN) is 12.75%.
The Cost of Debt of Fabrinet (FN) is 4.95%.

Range Selected
Cost of equity 10.20% - 15.30% 12.75%
Tax rate 4.10% - 4.80% 4.45%
Cost of debt 4.50% - 5.40% 4.95%
WACC 7.2% - 10.2% 8.7%
WACC

FN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.38 1.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.20% 15.30%
Tax rate 4.10% 4.80%
Debt/Equity ratio 1 1
Cost of debt 4.50% 5.40%
After-tax WACC 7.2% 10.2%
Selected WACC 8.7%