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