The WACC of ConocoPhillips (COP) is 6.6%.
Range | Selected | |
Cost of equity | 6.10% - 8.00% | 7.05% |
Tax rate | 29.20% - 33.20% | 31.20% |
Cost of debt | 4.60% - 5.00% | 4.80% |
WACC | 5.7% - 7.4% | 6.6% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.48 | 0.56 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.10% | 8.00% |
Tax rate | 29.20% | 33.20% |
Debt/Equity ratio | 0.14 | 0.14 |
Cost of debt | 4.60% | 5.00% |
After-tax WACC | 5.7% | 7.4% |
Selected WACC | 6.6% | |