The WACC of AKITA Drilling Ltd (AKT.A.TO) is 9.2%.
Range | Selected | |
Cost of equity | 8.10% - 12.60% | 10.35% |
Tax rate | 6.90% - 13.30% | 10.10% |
Cost of debt | 6.20% - 12.70% | 9.45% |
WACC | 6.8% - 11.7% | 9.2% |
Category | Low | High |
Long-term bond rate | 3.3% | 3.8% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.95 | 1.36 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.10% | 12.60% |
Tax rate | 6.90% | 13.30% |
Debt/Equity ratio | 1.37 | 1.37 |
Cost of debt | 6.20% | 12.70% |
After-tax WACC | 6.8% | 11.7% |
Selected WACC | 9.2% | |