The WACC of Freehold Royalties Ltd (FRU.TO) is 9.0%.
| Range | Selected | |
| Cost of equity | 6.60% - 12.00% | 9.30% |
| Tax rate | 23.00% - 23.70% | 23.35% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 6.4% - 11.5% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.68 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 12.00% |
| Tax rate | 23.00% | 23.70% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 6.4% | 11.5% |
| Selected WACC | 9.0% | |