TELL
Tellurian Inc
Price:  
1.00 
USD
Volume:  
72,167,180.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TELL WACC - Weighted Average Cost of Capital

The WACC of Tellurian Inc (TELL) is 8.4%.

The Cost of Equity of Tellurian Inc (TELL) is 9.90%.
The Cost of Debt of Tellurian Inc (TELL) is 7.65%.

Range Selected
Cost of equity 7.20% - 12.60% 9.90%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 8.30% 7.65%
WACC 6.5% - 10.3% 8.4%
WACC

TELL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.73 1.38
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 12.60%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.54 0.54
Cost of debt 7.00% 8.30%
After-tax WACC 6.5% 10.3%
Selected WACC 8.4%