KOS
Kosmos Energy Ltd
Price:  
6.73 
USD
Volume:  
3,724,860.00
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 7.5%.

The Cost of Equity of Kosmos Energy Ltd (KOS) is 10.50%.
The Cost of Debt of Kosmos Energy Ltd (KOS) is 4.65%.

Range Selected
Cost of equity 9.20% - 11.80% 10.50%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.40% - 4.90% 4.65%
WACC 6.7% - 8.3% 7.5%
WACC

Kosmos WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 1.01 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.20% 11.80%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.72 0.72
Cost of debt 4.40% 4.90%
After-tax WACC 6.7% 8.3%
Selected WACC 7.5%