The WACC of Diversified Energy Company PLC (DEC.L) is 6.6%.
| Range | Selected | |
| Cost of equity | 8.30% - 10.10% | 9.20% |
| Tax rate | 24.30% - 31.00% | 27.65% |
| Cost of debt | 6.80% - 7.00% | 6.90% |
| WACC | 6.4% - 6.9% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.72 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 10.10% |
| Tax rate | 24.30% | 31.00% |
| Debt/Equity ratio | 1.56 | 1.56 |
| Cost of debt | 6.80% | 7.00% |
| After-tax WACC | 6.4% | 6.9% |
| Selected WACC | 6.6% | |