JSE.L
Jadestone Energy Inc
Price:  
25.00 
GBP
Volume:  
1,004,812.00
Singapore | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JSE.L WACC - Weighted Average Cost of Capital

The WACC of Jadestone Energy Inc (JSE.L) is 13.7%.

The Cost of Equity of Jadestone Energy Inc (JSE.L) is 9.90%.
The Cost of Debt of Jadestone Energy Inc (JSE.L) is 21.30%.

Range Selected
Cost of equity 8.50% - 11.30% 9.90%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 7.00% - 35.60% 21.30%
WACC 7.0% - 20.5% 13.7%
WACC

JSE.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.75 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 11.30%
Tax rate 19.00% 19.00%
Debt/Equity ratio 1.1 1.1
Cost of debt 7.00% 35.60%
After-tax WACC 7.0% 20.5%
Selected WACC 13.7%