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