GLNG
Golar LNG Ltd
Price:  
31.15 
USD
Volume:  
945,274.00
Bermuda | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GLNG WACC - Weighted Average Cost of Capital

The WACC of Golar LNG Ltd (GLNG) is 7.1%.

The Cost of Equity of Golar LNG Ltd (GLNG) is 8.05%.
The Cost of Debt of Golar LNG Ltd (GLNG) is 4.25%.

Range Selected
Cost of equity 7.00% - 9.10% 8.05%
Tax rate 1.80% - 2.30% 2.05%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.2% - 7.9% 7.1%
WACC

GLNG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.69 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.10%
Tax rate 1.80% 2.30%
Debt/Equity ratio 0.35 0.35
Cost of debt 4.00% 4.50%
After-tax WACC 6.2% 7.9%
Selected WACC 7.1%