The WACC of Fabrinet (FN) is 7.5%.
Range | Selected | |
Cost of equity | 8.40% - 12.20% | 10.30% |
Tax rate | 4.10% - 4.80% | 4.45% |
Cost of debt | 4.50% - 5.40% | 4.95% |
WACC | 6.3% - 8.7% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.99 | 1.31 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.40% | 12.20% |
Tax rate | 4.10% | 4.80% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 4.50% | 5.40% |
After-tax WACC | 6.3% | 8.7% |
Selected WACC | 7.5% | |