The WACC of Challenger Energy Group PLC (CEG.L) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.10% - 8.60% | 7.85% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.1% - 8.5% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.52 | 0.52 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 8.60% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.1% | 8.5% |
| Selected WACC | 7.8% | |