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