The WACC of Coro Energy Plc (CORO.L) is 3.9%.
| Range | Selected | |
| Cost of equity | 3.10% - 35.90% | 19.50% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 3.2% - 4.5% | 3.9% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | -4.91 | 0.35 |
| Additional risk adjustments | 28.5% | 29.0% |
| Cost of equity | 3.10% | 35.90% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 38.11 | 38.11 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 3.2% | 4.5% |
| Selected WACC | 3.9% | |