The WACC of Chariot Oil and Gas Ltd (CHAR.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.20% | 7.75% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 7.40% | 7.20% |
| WACC | 6.2% - 9.1% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.38 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.20% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 7.00% | 7.40% |
| After-tax WACC | 6.2% | 9.1% |
| Selected WACC | 7.7% | |