The WACC of Caspian Sunrise PLC (CASP.L) is 9.9%.
| Range | Selected | |
| Cost of equity | 8.10% - 12.50% | 10.30% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 11.9% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.69 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 12.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 11.9% |
| Selected WACC | 9.9% | |