The WACC of Indonesia Energy Corp Ltd (INDO) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.20% - 6.80% | 5.50% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 3.6% - 5.9% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.07 | 0.34 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.20% | 6.80% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 3.6% | 5.9% |
| Selected WACC | 4.8% | |