The WACC of Foresight Group Holdings Ltd (FSG.L) is 11.1%.
| Range | Selected | |
| Cost of equity | 10.00% - 12.30% | 11.15% |
| Tax rate | 7.20% - 11.40% | 9.30% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 9.9% - 12.2% | 11.1% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.01 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 12.30% |
| Tax rate | 7.20% | 11.40% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 9.9% | 12.2% |
| Selected WACC | 11.1% | |