The WACC of Genel Energy PLC (GENL.L) is 9.4%.
| Range | Selected | |
| Cost of equity | 9.30% - 12.80% | 11.05% |
| Tax rate | 0.10% - 0.40% | 0.25% |
| Cost of debt | 7.00% - 8.60% | 7.80% |
| WACC | 8.2% - 10.7% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.89 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 12.80% |
| Tax rate | 0.10% | 0.40% |
| Debt/Equity ratio | 1.02 | 1.02 |
| Cost of debt | 7.00% | 8.60% |
| After-tax WACC | 8.2% | 10.7% |
| Selected WACC | 9.4% | |