MGY
Magnolia Oil & Gas Corp
Price:  
26.15 
USD
Volume:  
1,426,449.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MGY WACC - Weighted Average Cost of Capital

The WACC of Magnolia Oil & Gas Corp (MGY) is 9.4%.

The Cost of Equity of Magnolia Oil & Gas Corp (MGY) is 9.70%.
The Cost of Debt of Magnolia Oil & Gas Corp (MGY) is 5.65%.

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%
WACC

MGY WACC calculation

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%