AAV.TO
Advantage Oil & Gas Ltd
Price:  
9.55 
CAD
Volume:  
259,081.00
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 8.25%.
The Cost of Debt of Advantage Oil & Gas Ltd (AAV.TO) is 8.70%.

Range Selected
Cost of equity 6.30% - 10.20% 8.25%
Tax rate 23.30% - 24.70% 24.00%
Cost of debt 5.70% - 11.70% 8.70%
WACC 5.9% - 9.9% 7.9%
WACC

AAV.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.61 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 10.20%
Tax rate 23.30% 24.70%
Debt/Equity ratio 0.23 0.23
Cost of debt 5.70% 11.70%
After-tax WACC 5.9% 9.9%
Selected WACC 7.9%