The WACC of United Oil & Gas PLC (UOG.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 12.80% - 18.40% | 15.60% |
| Tax rate | 4.30% - 8.10% | 6.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.3% - 9.0% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.48 | 1.92 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.80% | 18.40% |
| Tax rate | 4.30% | 8.10% |
| Debt/Equity ratio | 2.15 | 2.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.3% | 9.0% |
| Selected WACC | 8.2% | |