The WACC of Earthstone Energy Inc (ESTE) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.40% | 8.05% |
| Tax rate | 2.80% - 8.20% | 5.50% |
| Cost of debt | 4.50% - 5.80% | 5.15% |
| WACC | 6.0% - 8.3% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.61 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.40% |
| Tax rate | 2.80% | 8.20% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 4.50% | 5.80% |
| After-tax WACC | 6.0% | 8.3% |
| Selected WACC | 7.2% | |