The WACC of Ncondezi Energy Ltd (NCCL.L) is 7.7%.
| Range | Selected | |
| Cost of equity | 11.40% - 17.50% | 14.45% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 8.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 4.4% | 4.9% |
| Equity market risk premium | 6.4% | 7.4% |
| Adjusted beta | 1.09 | 1.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.40% | 17.50% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 1.86 | 1.86 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 8.7% |
| Selected WACC | 7.7% | |