The WACC of United Oil & Gas PLC (UOG.L) is 8.2%.
| Range | Selected | |
| Cost of equity | 12.50% - 16.90% | 14.70% |
| Tax rate | 4.30% - 8.10% | 6.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.5% - 8.9% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.42 | 1.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.50% | 16.90% |
| Tax rate | 4.30% | 8.10% |
| Debt/Equity ratio | 1.89 | 1.89 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.5% | 8.9% |
| Selected WACC | 8.2% | |