The WACC of Angus Energy PLC (ANGS.L) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 7.40% | 6.25% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 6.20% - 6.20% | 6.20% |
| WACC | 5.1% - 6.1% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.19 | 0.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 7.40% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.27 | 1.27 |
| Cost of debt | 6.20% | 6.20% |
| After-tax WACC | 5.1% | 6.1% |
| Selected WACC | 5.6% | |