The WACC of Future PLC (FUTR.L) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.30% | 9.00% |
| Tax rate | 24.00% - 31.40% | 27.70% |
| Cost of debt | 7.10% - 11.50% | 9.30% |
| WACC | 7.0% - 9.6% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.63 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.30% |
| Tax rate | 24.00% | 31.40% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 7.10% | 11.50% |
| After-tax WACC | 7.0% | 9.6% |
| Selected WACC | 8.3% | |