AAV.TO
Advantage Oil & Gas Ltd
Price:  
11.47 
CAD
Volume:  
251,082.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAV.TO WACC - Weighted Average Cost of Capital

The WACC of Advantage Oil & Gas Ltd (AAV.TO) is 7.9%.

The Cost of Equity of Advantage Oil & Gas Ltd (AAV.TO) is 8.40%.
The Cost of Debt of Advantage Oil & Gas Ltd (AAV.TO) is 5.40%.

Range Selected
Cost of equity 7.20% - 9.60% 8.40%
Tax rate 23.30% - 24.70% 24.00%
Cost of debt 4.00% - 6.80% 5.40%
WACC 6.7% - 9.1% 7.9%
WACC

AAV.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.78 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.60%
Tax rate 23.30% 24.70%
Debt/Equity ratio 0.14 0.14
Cost of debt 4.00% 6.80%
After-tax WACC 6.7% 9.1%
Selected WACC 7.9%