ATH.TO
Athabasca Oil Corp
Price:  
4.88 
CAD
Volume:  
4,806,950.00
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 6.3%.

The Cost of Equity of Athabasca Oil Corp (ATH.TO) is 6.30%.
The Cost of Debt of Athabasca Oil Corp (ATH.TO) is 7.75%.

Range Selected
Cost of equity 5.50% - 7.10% 6.30%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.80% - 10.70% 7.75%
WACC 5.4% - 7.1% 6.3%
WACC

ATH.TO WACC calculation

Category Low High
Long-term bond rate 3.3% 3.8%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.44 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.10%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.80% 10.70%
After-tax WACC 5.4% 7.1%
Selected WACC 6.3%