The WACC of Franchise Brands PLC (FRAN.L) is 12.0%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.60% | 7.50% |
| Tax rate | 22.10% - 25.20% | 23.65% |
| Cost of debt | 7.60% - 62.10% | 34.85% |
| WACC | 6.3% - 17.7% | 12.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.4 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.60% |
| Tax rate | 22.10% | 25.20% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 7.60% | 62.10% |
| After-tax WACC | 6.3% | 17.7% |
| Selected WACC | 12.0% | |