The WACC of Empyrean Energy PLC (EME.L) is 8.5%.
| Range | Selected | |
| Cost of equity | 10.80% - 14.80% | 12.80% |
| Tax rate | -% - 0.60% | 0.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.6% - 9.3% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.14 | 1.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 14.80% |
| Tax rate | -% | 0.60% |
| Debt/Equity ratio | 1.25 | 1.25 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.6% | 9.3% |
| Selected WACC | 8.5% | |