The WACC of Cheniere Energy Inc (LNG) is 6.5%.
Range | Selected | |
Cost of equity | 7.00% - 9.50% | 8.25% |
Tax rate | 16.30% - 22.90% | 19.60% |
Cost of debt | 4.00% - 4.90% | 4.45% |
WACC | 5.7% - 7.4% | 6.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.68 | 0.82 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.00% | 9.50% |
Tax rate | 16.30% | 22.90% |
Debt/Equity ratio | 0.57 | 0.57 |
Cost of debt | 4.00% | 4.90% |
After-tax WACC | 5.7% | 7.4% |
Selected WACC | 6.5% | |