The WACC of Clontarf Energy PLC (CLON.L) is 5.1%.
Range | Selected | |
Cost of equity | 4.60% - 7.80% | 6.20% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.3% - 5.9% | 5.1% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.02 | 0.33 |
Additional risk adjustments | 0.5% | 1.0% |
Cost of equity | 4.60% | 7.80% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.3% | 5.9% |
Selected WACC | 5.1% | |