The WACC of Dorian LPG Ltd (LPG) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.30% - 12.20% | 9.25% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.30% - 5.10% | 4.70% |
| WACC | 5.1% - 8.8% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.54 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 12.20% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.65 | 0.65 |
| Cost of debt | 4.30% | 5.10% |
| After-tax WACC | 5.1% | 8.8% |
| Selected WACC | 7.0% | |