The WACC of Fulham Shore PLC (FUL.L) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.10% - 8.20% | 7.15% |
| Tax rate | 28.30% - 41.70% | 35.00% |
| Cost of debt | 7.60% - 8.10% | 7.85% |
| WACC | 5.8% - 6.5% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.36 | 0.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.10% | 8.20% |
| Tax rate | 28.30% | 41.70% |
| Debt/Equity ratio | 0.97 | 0.97 |
| Cost of debt | 7.60% | 8.10% |
| After-tax WACC | 5.8% | 6.5% |
| Selected WACC | 6.2% | |