The WACC of Lekoil Ltd (LEK.L) is 9.8%.
| Range | Selected | |
| Cost of equity | 9.80% - 13.10% | 11.45% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 7.00% - 15.40% | 11.20% |
| WACC | 6.9% - 12.7% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 1.28 | 1.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 13.10% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 2.28 | 2.28 |
| Cost of debt | 7.00% | 15.40% |
| After-tax WACC | 6.9% | 12.7% |
| Selected WACC | 9.8% | |