CAD.L
Cadogan Petroleum PLC
Price:  
2.40 
GBP
Volume:  
76,250.00
Ukraine | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAD.L WACC - Weighted Average Cost of Capital

The WACC of Cadogan Petroleum PLC (CAD.L) is 6.7%.

The Cost of Equity of Cadogan Petroleum PLC (CAD.L) is 6.75%.
The Cost of Debt of Cadogan Petroleum PLC (CAD.L) is 5.00%.

Range Selected
Cost of equity 5.90% - 7.60% 6.75%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.5% 6.7%
WACC

CAD.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.31 0.38
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 7.60%
Tax rate 19.00% 19.00%
Debt/Equity ratio 0.03 0.03
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.5%
Selected WACC 6.7%