The WACC of Frasers Group PLC (FRAS.L) is 8.0%.
| Range | Selected | |
| Cost of equity | 9.20% - 11.80% | 10.50% |
| Tax rate | 24.80% - 26.80% | 25.80% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 7.1% - 9.0% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.87 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 11.80% |
| Tax rate | 24.80% | 26.80% |
| Debt/Equity ratio | 0.53 | 0.53 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 7.1% | 9.0% |
| Selected WACC | 8.0% | |