ZPHR.L
Zephyr Energy PLC
Price:  
2.55 
GBP
Volume:  
2,187,248.00
United Kingdom | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ZPHR.L WACC - Weighted Average Cost of Capital

The WACC of Zephyr Energy PLC (ZPHR.L) is 68.6%.

The Cost of Equity of Zephyr Energy PLC (ZPHR.L) is 7.95%.
The Cost of Debt of Zephyr Energy PLC (ZPHR.L) is 212.15%.

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%
WACC

ZPHR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.4 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%