ATH.TO
Athabasca Oil Corp
Price:  
5.12 
CAD
Volume:  
1,270,628.00
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 6.1%.

The Cost of Equity of Athabasca Oil Corp (ATH.TO) is 6.20%.
The Cost of Debt of Athabasca Oil Corp (ATH.TO) is 7.45%.

Range Selected
Cost of equity 5.40% - 7.00% 6.20%
Tax rate 25.90% - 26.50% 26.20%
Cost of debt 4.20% - 10.70% 7.45%
WACC 5.2% - 7.0% 6.1%
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 0.43 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.00%
Tax rate 25.90% 26.50%
Debt/Equity ratio 0.07 0.07
Cost of debt 4.20% 10.70%
After-tax WACC 5.2% 7.0%
Selected WACC 6.1%