The WACC of Zenith Energy Ltd (CA) (ZEN.L) is 9.3%.
| Range | Selected | |
| Cost of equity | 5.20% - 6.30% | 5.75% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 12.60% | 9.80% |
| WACC | 6.8% - 11.8% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.12 | 0.12 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.20% | 6.30% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 7.65 | 7.65 |
| Cost of debt | 7.00% | 12.60% |
| After-tax WACC | 6.8% | 11.8% |
| Selected WACC | 9.3% | |