HUR.L
Hurricane Energy PLC
Price:  
7.79 
GBP
Volume:  
15,350,400.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HUR.L WACC - Weighted Average Cost of Capital

The WACC of Hurricane Energy PLC (HUR.L) is 9.4%.

The Cost of Equity of Hurricane Energy PLC (HUR.L) is 9.75%.
The Cost of Debt of Hurricane Energy PLC (HUR.L) is 5.50%.

Range Selected
Cost of equity 8.00% - 11.50% 9.75%
Tax rate 1.00% - 4.70% 2.85%
Cost of debt 4.60% - 6.40% 5.50%
WACC 7.7% - 11.1% 9.4%
WACC

HUR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.67 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 11.50%
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% 11.1%
Selected WACC 9.4%