SWN
Southwestern Energy Co
Price:  
7.11 
USD
Volume:  
119,329,700.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SWN WACC - Weighted Average Cost of Capital

The WACC of Southwestern Energy Co (SWN) is 8.6%.

The Cost of Equity of Southwestern Energy Co (SWN) is 8.70%.
The Cost of Debt of Southwestern Energy Co (SWN) is 9.80%.

Range Selected
Cost of equity 7.10% - 10.30% 8.70%
Tax rate 10.10% - 16.90% 13.50%
Cost of debt 4.00% - 15.60% 9.80%
WACC 6.0% - 11.2% 8.6%
WACC

SWN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.71 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 10.30%
Tax rate 10.10% 16.90%
Debt/Equity ratio 0.5 0.5
Cost of debt 4.00% 15.60%
After-tax WACC 6.0% 11.2%
Selected WACC 8.6%