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% | |