The WACC of Petrofac Ltd (PFC.L) is 7.0%.
Range | Selected | |
Cost of equity | 8.30% - 22.60% | 15.45% |
Tax rate | 3.30% - 7.00% | 5.15% |
Cost of debt | 6.30% - 7.00% | 6.65% |
WACC | 6.3% - 7.7% | 7.0% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.71 | 2.52 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.30% | 22.60% |
Tax rate | 3.30% | 7.00% |
Debt/Equity ratio | 12.82 | 12.82 |
Cost of debt | 6.30% | 7.00% |
After-tax WACC | 6.3% | 7.7% |
Selected WACC | 7.0% | |