The WACC of Frasers Group PLC (FRAS.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 9.10% - 11.20% | 10.15% |
| Tax rate | 24.80% - 26.80% | 25.80% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 6.9% - 8.5% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.85 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 11.20% |
| Tax rate | 24.80% | 26.80% |
| Debt/Equity ratio | 0.56 | 0.56 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 6.9% | 8.5% |
| Selected WACC | 7.7% | |