The WACC of Caspian Sunrise PLC (CASP.L) is 9.9%.
Range | Selected | |
Cost of equity | 8.30% - 12.50% | 10.40% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 8.0% - 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 | 0.72 | 1.07 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.30% | 12.50% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 0.07 | 0.07 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 8.0% | 11.9% |
Selected WACC | 9.9% | |