The WACC of OPG Power Ventures PLC (OPG.L) is 9.0%.
Range | Selected | |
Cost of equity | 9.70% - 13.50% | 11.60% |
Tax rate | 31.20% - 34.50% | 32.85% |
Cost of debt | 9.20% - 12.70% | 10.95% |
WACC | 7.7% - 10.4% | 9.0% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.95 | 1.22 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.70% | 13.50% |
Tax rate | 31.20% | 34.50% |
Debt/Equity ratio | 1.5 | 1.5 |
Cost of debt | 9.20% | 12.70% |
After-tax WACC | 7.7% | 10.4% |
Selected WACC | 9.0% | |