The WACC of Future PLC (FUTR.L) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.60% - 12.10% | 10.35% |
| Tax rate | 22.50% - 26.60% | 24.55% |
| Cost of debt | 7.60% - 8.20% | 7.90% |
| WACC | 7.8% - 10.2% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.77 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.60% | 12.10% |
| Tax rate | 22.50% | 26.60% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 7.60% | 8.20% |
| After-tax WACC | 7.8% | 10.2% |
| Selected WACC | 9.0% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for FUTR.L:
cost_of_equity (10.35%) = risk_free_rate (4.25%) + equity_risk_premium (6.50%) * adjusted_beta (0.77) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.