ITH.L
Ithaca Energy PLC
Price:  
108.60 
GBP
Volume:  
327,269.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ITH.L WACC - Weighted Average Cost of Capital

The WACC of Ithaca Energy PLC (ITH.L) is 9.6%.

The Cost of Equity of Ithaca Energy PLC (ITH.L) is 11.75%.
The Cost of Debt of Ithaca Energy PLC (ITH.L) is 5.85%.

Range Selected
Cost of equity 9.00% - 14.50% 11.75%
Tax rate 36.90% - 48.10% 42.50%
Cost of debt 5.10% - 6.60% 5.85%
WACC 7.5% - 11.6% 9.6%
WACC

ITH.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.83 1.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.00% 14.50%
Tax rate 36.90% 48.10%
Debt/Equity ratio 0.34 0.34
Cost of debt 5.10% 6.60%
After-tax WACC 7.5% 11.6%
Selected WACC 9.6%