The WACC of Pharos Energy PLC (PHAR.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.80% | 8.30% |
| Tax rate | 19.00% - 19.00% | 19.00% |
| Cost of debt | 4.70% - 8.20% | 6.45% |
| WACC | 6.0% - 9.0% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.47 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.80% |
| Tax rate | 19.00% | 19.00% |
| Debt/Equity ratio | 0.34 | 0.34 |
| Cost of debt | 4.70% | 8.20% |
| After-tax WACC | 6.0% | 9.0% |
| Selected WACC | 7.5% | |