INDI.L
Indus Gas Ltd
Price:  
8.10 
GBP
Volume:  
118,449.00
Guernsey | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INDI.L WACC - Weighted Average Cost of Capital

The WACC of Indus Gas Ltd (INDI.L) is 4.4%.

The Cost of Equity of Indus Gas Ltd (INDI.L) is 38.65%.
The Cost of Debt of Indus Gas Ltd (INDI.L) is 5.80%.

Range Selected
Cost of equity 20.20% - 57.10% 38.65%
Tax rate 31.30% - 39.50% 35.40%
Cost of debt 4.00% - 7.60% 5.80%
WACC 3.1% - 5.7% 4.4%
WACC

INDI.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 2.71 7.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 20.20% 57.10%
Tax rate 31.30% 39.50%
Debt/Equity ratio 45.89 45.89
Cost of debt 4.00% 7.60%
After-tax WACC 3.1% 5.7%
Selected WACC 4.4%