The WACC of Zephyr Energy PLC (ZPHR.L) is 68.6%.
Range | Selected | |
Cost of equity | 6.40% - 9.50% | 7.95% |
Tax rate | 19.00% - 19.00% | 19.00% |
Cost of debt | 21.00% - 403.30% | 212.15% |
WACC | 10.3% - 126.9% | 68.6% |
Category | Low | High |
Long-term bond rate | 4.0% | 4.5% |
Equity market risk premium | 6.0% | 7.0% |
Adjusted beta | 0.4 | 0.64 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.40% | 9.50% |
Tax rate | 19.00% | 19.00% |
Debt/Equity ratio | 0.59 | 0.59 |
Cost of debt | 21.00% | 403.30% |
After-tax WACC | 10.3% | 126.9% |
Selected WACC | 68.6% | |