The WACC of Enteq Upstream PLC (NTQ.L) is 7.9%.
Range | Selected | |
Cost of equity | 9.50% - 12.60% | 11.05% |
Tax rate | 2.60% - 9.40% | 6.00% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.2% - 8.6% | 7.9% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.91 | 1.09 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.50% | 12.60% |
Tax rate | 2.60% | 9.40% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.2% | 8.6% |
Selected WACC | 7.9% | |