BLOE.L
Block Energy PLC
Price:  
0.78 
GBP
Volume:  
1,158,993.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BLOE.L WACC - Weighted Average Cost of Capital

The WACC of Block Energy PLC (BLOE.L) is 10.2%.

The Cost of Equity of Block Energy PLC (BLOE.L) is 7.70%.
The Cost of Debt of Block Energy PLC (BLOE.L) is 24.00%.

Range Selected
Cost of equity 6.30% - 9.10% 7.70%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 24.00% - 24.00% 24.00%
WACC 9.1% - 11.3% 10.2%
WACC

BLOE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.39 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.10%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.27 0.27
Cost of debt 24.00% 24.00%
After-tax WACC 9.1% 11.3%
Selected WACC 10.2%