COG
Cabot Oil & Gas Corp
Price:  
22.25 
USD
Volume:  
19,492,200.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COG WACC - Weighted Average Cost of Capital

The WACC of Cabot Oil & Gas Corp (COG) is 8.3%.

The Cost of Equity of Cabot Oil & Gas Corp (COG) is 8.90%.
The Cost of Debt of Cabot Oil & Gas Corp (COG) is 4.65%.

Range Selected
Cost of equity 7.40% - 10.40% 8.90%
Tax rate 23.30% - 29.30% 26.30%
Cost of debt 4.30% - 5.00% 4.65%
WACC 7.0% - 9.6% 8.3%
WACC

COG WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 1 1.19
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.40%
Tax rate 23.30% 29.30%
Debt/Equity ratio 0.13 0.13
Cost of debt 4.30% 5.00%
After-tax WACC 7.0% 9.6%
Selected WACC 8.3%