ITH.L
Ithaca Energy PLC
Price:  
108.20 
GBP
Volume:  
513,500.00
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 9.5%.

The Cost of Equity of Ithaca Energy PLC (ITH.L) is 11.65%.
The Cost of Debt of Ithaca Energy PLC (ITH.L) is 5.85%.

Range Selected
Cost of equity 8.90% - 14.40% 11.65%
Tax rate 36.90% - 48.10% 42.50%
Cost of debt 5.10% - 6.60% 5.85%
WACC 7.4% - 11.6% 9.5%
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 0.82 1.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.90% 14.40%
Tax rate 36.90% 48.10%
Debt/Equity ratio 0.34 0.34
Cost of debt 5.10% 6.60%
After-tax WACC 7.4% 11.6%
Selected WACC 9.5%