The WACC of Freehold Royalties Ltd (FRU.TO) is 10.9%.
| Range | Selected | |
| Cost of equity | 9.80% - 12.90% | 11.35% |
| Tax rate | 23.00% - 23.70% | 23.35% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 9.5% - 12.4% | 10.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.31 | 1.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 12.90% |
| Tax rate | 23.00% | 23.70% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 9.5% | 12.4% |
| Selected WACC | 10.9% | |