SWN
Southwestern Energy Co
Price:  
6.67 
USD
Volume:  
36,424,732.00
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 7.6%.

The Cost of Equity of Southwestern Energy Co (SWN) is 7.70%.
The Cost of Debt of Southwestern Energy Co (SWN) is 8.65%.

Range Selected
Cost of equity 6.40% - 9.00% 7.70%
Tax rate 10.10% - 16.90% 13.50%
Cost of debt 4.00% - 13.30% 8.65%
WACC 5.4% - 9.8% 7.6%
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 0.55 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.00%
Tax rate 10.10% 16.90%
Debt/Equity ratio 0.54 0.54
Cost of debt 4.00% 13.30%
After-tax WACC 5.4% 9.8%
Selected WACC 7.6%