ATH.TO
Athabasca Oil Corp
Price:  
5.32 
CAD
Volume:  
1,270,630.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATH.TO WACC - Weighted Average Cost of Capital

The WACC of Athabasca Oil Corp (ATH.TO) is 7.0%.

The Cost of Equity of Athabasca Oil Corp (ATH.TO) is 7.10%.
The Cost of Debt of Athabasca Oil Corp (ATH.TO) is 7.35%.

Range Selected
Cost of equity 6.10% - 8.10% 7.10%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.00% - 10.70% 7.35%
WACC 5.9% - 8.1% 7.0%
WACC

ATH.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.59 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.00% 10.70%
After-tax WACC 5.9% 8.1%
Selected WACC 7.0%