EDL.L
Edenville Energy PLC
Price:  
9.25 
GBP
Volume:  
71,621.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EDL.L WACC - Weighted Average Cost of Capital

The WACC of Edenville Energy PLC (EDL.L) is 7.9%.

The Cost of Equity of Edenville Energy PLC (EDL.L) is 7.90%.
The Cost of Debt of Edenville Energy PLC (EDL.L) is 6.15%.

Range Selected
Cost of equity 7.00% - 8.80% 7.90%
Tax rate -% - -% -%
Cost of debt 5.30% - 7.00% 6.15%
WACC 7.0% - 8.8% 7.9%
WACC

EDL.L WACC calculation

Category Low High
Long-term bond rate 4.4% 4.9%
Equity market risk premium 6.4% 7.4%
Adjusted beta 0.4 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 8.80%
Tax rate -% -%
Debt/Equity ratio 0.03 0.03
Cost of debt 5.30% 7.00%
After-tax WACC 7.0% 8.8%
Selected WACC 7.9%

EDL.L's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for EDL.L:

cost_of_equity (7.90%) = risk_free_rate (4.65%) + equity_risk_premium (6.90%) * adjusted_beta (0.4) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.