The WACC of Advantage Oil & Gas Ltd (AAV.TO) is 6.9%.
Range | Selected | |
Cost of equity | 6.10% - 8.50% | 7.30% |
Tax rate | 23.30% - 24.70% | 24.00% |
Cost of debt | 4.20% - 6.80% | 5.50% |
WACC | 5.7% - 8.0% | 6.9% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.58 | 0.71 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.10% | 8.50% |
Tax rate | 23.30% | 24.70% |
Debt/Equity ratio | 0.16 | 0.16 |
Cost of debt | 4.20% | 6.80% |
After-tax WACC | 5.7% | 8.0% |
Selected WACC | 6.9% | |