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% | |