CLON.L
Clontarf Energy PLC
Price:  
0.04 
GBP
Volume:  
50,879,196.00
Ireland | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLON.L WACC - Weighted Average Cost of Capital

The WACC of Clontarf Energy PLC (CLON.L) is 5.1%.

The Cost of Equity of Clontarf Energy PLC (CLON.L) is 6.20%.
The Cost of Debt of Clontarf Energy PLC (CLON.L) is 5.00%.

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%
WACC

CLON.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.01 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%