NTOG.L
Nostra Terra Oil and Gas Company PLC
Price:  
0.02 
GBP
Volume:  
21,507,486.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NTOG.L WACC - Weighted Average Cost of Capital

The WACC of Nostra Terra Oil and Gas Company PLC (NTOG.L) is 6.2%.

The Cost of Equity of Nostra Terra Oil and Gas Company PLC (NTOG.L) is 7.25%.
The Cost of Debt of Nostra Terra Oil and Gas Company PLC (NTOG.L) is 7.20%.

Range Selected
Cost of equity 6.00% - 8.50% 7.25%
Tax rate 19.00% - 19.00% 19.00%
Cost of debt 7.00% - 7.40% 7.20%
WACC 5.8% - 6.6% 6.2%
WACC

NTOG.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.34 0.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.50%
Tax rate 19.00% 19.00%
Debt/Equity ratio 3.16 3.16
Cost of debt 7.00% 7.40%
After-tax WACC 5.8% 6.6%
Selected WACC 6.2%