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