SWN
Southwestern Energy Co
Price:  
6.91 
USD
Volume:  
11,950,774.00
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 7.9%.

The Cost of Equity of Southwestern Energy Co (SWN) is 10.15%.
The Cost of Debt of Southwestern Energy Co (SWN) is 4.30%.

Range Selected
Cost of equity 8.70% - 11.60% 10.15%
Tax rate 1.70% - 7.60% 4.65%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.0% - 8.9% 7.9%
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 1.05 1.2
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.60%
Tax rate 1.70% 7.60%
Debt/Equity ratio 0.58 0.58
Cost of debt 4.00% 4.60%
After-tax WACC 7.0% 8.9%
Selected WACC 7.9%