KOS
Kosmos Energy Ltd
Price:  
5.76 
USD
Volume:  
5,370,573.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kosmos WACC - Weighted Average Cost of Capital

The WACC of Kosmos Energy Ltd (KOS) is 6.8%.

The Cost of Equity of Kosmos Energy Ltd (KOS) is 9.95%.
The Cost of Debt of Kosmos Energy Ltd (KOS) is 4.35%.

Range Selected
Cost of equity 8.70% - 11.20% 9.95%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 4.70% 4.35%
WACC 6.0% - 7.6% 6.8%
WACC

Kosmos WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.04 1.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.86 0.86
Cost of debt 4.00% 4.70%
After-tax WACC 6.0% 7.6%
Selected WACC 6.8%