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% | |