The WACC of Magnolia Oil & Gas Corp (MGY) is 9.4%.
| Range | Selected | |
| Cost of equity | 8.20% - 11.20% | 9.70% |
| Tax rate | 3.10% - 8.40% | 5.75% |
| Cost of debt | 4.50% - 6.80% | 5.65% |
| WACC | 7.9% - 10.9% | 9.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.94 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 11.20% |
| Tax rate | 3.10% | 8.40% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.50% | 6.80% |
| After-tax WACC | 7.9% | 10.9% |
| Selected WACC | 9.4% | |