The WACC of Hurricane Energy PLC (HUR.L) is 9.5%.
| Range | Selected | |
| Cost of equity | 8.00% - 11.60% | 9.80% |
| Tax rate | 1.00% - 4.70% | 2.85% |
| Cost of debt | 4.60% - 6.40% | 5.50% |
| WACC | 7.7% - 11.2% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.67 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 11.60% |
| Tax rate | 1.00% | 4.70% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.60% | 6.40% |
| After-tax WACC | 7.7% | 11.2% |
| Selected WACC | 9.5% | |