ATH.TO
Athabasca Oil Corp
Price:  
4.83 
CAD
Volume:  
3,132,805.00
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 7.3%.

The Cost of Equity of Athabasca Oil Corp (ATH.TO) is 7.40%.
The Cost of Debt of Athabasca Oil Corp (ATH.TO) is 8.65%.

Range Selected
Cost of equity 6.30% - 8.50% 7.40%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 7.00% - 10.30% 8.65%
WACC 6.2% - 8.4% 7.3%
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 0.6 0.69
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.50%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.08 0.08
Cost of debt 7.00% 10.30%
After-tax WACC 6.2% 8.4%
Selected WACC 7.3%