The WACC of Contango Holdings PLC (CGO.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.80% | 8.15% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.2% - 9.2% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.42 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.2% | 9.2% |
| Selected WACC | 7.7% | |