The WACC of CONSOL Energy Inc (CEIX) is 9.8%.
Range | Selected | |
Cost of equity | 8.60% - 11.50% | 10.05% |
Tax rate | 11.20% - 16.60% | 13.90% |
Cost of debt | 4.50% - 7.60% | 6.05% |
WACC | 8.3% - 11.2% | 9.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.02 | 1.18 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.60% | 11.50% |
Tax rate | 11.20% | 16.60% |
Debt/Equity ratio | 0.05 | 0.05 |
Cost of debt | 4.50% | 7.60% |
After-tax WACC | 8.3% | 11.2% |
Selected WACC | 9.8% | |