The WACC of Fuller Smith & Turner PLC (FSTA.L) is 6.6%.
| Range | Selected | |
| Cost of equity | 6.70% - 10.10% | 8.40% |
| Tax rate | 31.40% - 37.40% | 34.40% |
| Cost of debt | 4.00% - 6.20% | 5.10% |
| WACC | 5.3% - 7.8% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.46 | 0.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 10.10% |
| Tax rate | 31.40% | 37.40% |
| Debt/Equity ratio | 0.57 | 0.57 |
| Cost of debt | 4.00% | 6.20% |
| After-tax WACC | 5.3% | 7.8% |
| Selected WACC | 6.6% | |