The WACC of JKX Oil and Gas PLC (JKX.L) is 9.2%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.90% | 9.25% |
| Tax rate | 12.10% - 16.00% | 14.05% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.6% - 10.8% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 0.88 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.90% |
| Tax rate | 12.10% | 16.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.6% | 10.8% |
| Selected WACC | 9.2% | |