The WACC of James Fisher and Sons PLC (FSJ.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 10.80% - 13.60% | 12.20% |
| Tax rate | 17.60% - 25.00% | 21.30% |
| Cost of debt | 4.00% - 15.80% | 9.90% |
| WACC | 6.0% - 12.5% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.13 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 13.60% |
| Tax rate | 17.60% | 25.00% |
| Debt/Equity ratio | 1.79 | 1.79 |
| Cost of debt | 4.00% | 15.80% |
| After-tax WACC | 6.0% | 12.5% |
| Selected WACC | 9.2% | |