The WACC of Franchise Brands PLC (FRAN.L) is 11.9%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.20% | 7.10% |
| Tax rate | 22.10% - 25.20% | 23.65% |
| Cost of debt | 7.60% - 62.10% | 34.85% |
| WACC | 6.0% - 17.8% | 11.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.33 | 0.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.20% |
| Tax rate | 22.10% | 25.20% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 7.60% | 62.10% |
| After-tax WACC | 6.0% | 17.8% |
| Selected WACC | 11.9% | |