IOG.L
Independent Oil and Gas PLC
Price:  
0.95 
GBP
Volume:  
7,103,820.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IOG.L WACC - Weighted Average Cost of Capital

The WACC of Independent Oil and Gas PLC (IOG.L) is 8.8%.

The Cost of Equity of Independent Oil and Gas PLC (IOG.L) is 84.40%.
The Cost of Debt of Independent Oil and Gas PLC (IOG.L) is 6.80%.

Range Selected
Cost of equity 61.00% - 107.80% 84.40%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 5.20% - 8.40% 6.80%
WACC 6.6% - 11.1% 8.8%
WACC

IOG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 9.53 14.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 61.00% 107.80%
Tax rate 19.00% 19.00%
Debt/Equity ratio 22.72 22.72
Cost of debt 5.20% 8.40%
After-tax WACC 6.6% 11.1%
Selected WACC 8.8%