The WACC of Diversified Gas & Oil PLC (DGOC.L) is 8.1%.
| Range | Selected | |
| Cost of equity | 9.10% - 13.40% | 11.25% |
| Tax rate | 23.90% - 32.90% | 28.40% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 9.3% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.16 | 1.48 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 13.40% |
| Tax rate | 23.90% | 32.90% |
| Debt/Equity ratio | 0.7 | 0.7 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 9.3% |
| Selected WACC | 8.1% | |