ZEN.L
Zenith Energy Ltd (CA)
Price:  
1.50 
GBP
Volume:  
290,000.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ZEN.L WACC - Weighted Average Cost of Capital

The WACC of Zenith Energy Ltd (CA) (ZEN.L) is 9.3%.

The Cost of Equity of Zenith Energy Ltd (CA) (ZEN.L) is 5.75%.
The Cost of Debt of Zenith Energy Ltd (CA) (ZEN.L) is 9.80%.

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%
WACC

ZEN.L WACC calculation

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%