The WACC of Hummingbird Resources PLC (HUM.L) is 14.8%.
Range | Selected | |
Cost of equity | 17.20% - 28.80% | 23.00% |
Tax rate | 10.60% - 13.40% | 12.00% |
Cost of debt | 8.70% - 24.00% | 16.35% |
WACC | 8.4% - 21.3% | 14.8% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 2.2 | 3.41 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 17.20% | 28.80% |
Tax rate | 10.60% | 13.40% |
Debt/Equity ratio | 14.06 | 14.06 |
Cost of debt | 8.70% | 24.00% |
After-tax WACC | 8.4% | 21.3% |
Selected WACC | 14.8% | |